12083 Malibu Ln
Marion, Illinois, 62959-8664
4 bed • 3.5 bath • 14 guests • $600,000
Annual Revenue
$76,642
Profit (Cash Flow)
$12,295
Cash on Cash Return
8.3%
Annual Revenue
AirDNA projects $344/night at 61% occupancy ($76,642).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.25% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.25%
Cap Rate
8.79%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$76,795
Your adjusted annual income
$150,000 - $76,795 = $73,204
Taxes on $73,204 (30%)
$21,961
Your old tax bill
$45,000
Your new tax bill
$21,961
Estimated tax savings
$23,038
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