12 Kundibar St
Katoomba, New South Wales, 2780
2 bed • 1 bath • 4 guests • $700,000
Annual Revenue
$34,899
Profit (Cash Flow)
-$30,525
Cash on Cash Return
-18.3%
Annual Revenue
AirDNA projects $195/night at 49% occupancy ($34,899).
Occupancy Rate
Avg Daily Rate
Return Metrics
-18.25% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.25%
Cap Rate
2.38%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$33,222
Deductible property tax
$6,929
Your total deduction
$130,345
Your adjusted annual income
$150,000 - $130,345 = $19,654
Taxes on $19,654 (30%)
$5,896
Your old tax bill
$45,000
Your new tax bill
$5,896
Estimated tax savings
$39,103
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com