12 Pacific St
Broulee, New South Wales, 2537
3 bed • 1 bath • 8 guests • $900,000
Annual Revenue
$85,094
Profit (Cash Flow)
-$355
Cash on Cash Return
-0.2%
Annual Revenue
AirDNA projects $242/night at 48% occupancy ($42,426).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.16% 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
-0.16%
Cap Rate
6.7%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$128,820
Your adjusted annual income
$150,000 - $128,820 = $21,179
Taxes on $21,179 (30%)
$6,353
Your old tax bill
$45,000
Your new tax bill
$6,353
Estimated tax savings
$38,646
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