127 Lake Park Blvd
Fairmont, Minnesota, 56031-2133
3 bed • 2 bath • 10 guests • $129,900
Annual Revenue
$46,294
Profit (Cash Flow)
$17,836
Cash on Cash Return
46.5%
Annual Revenue
AirDNA projects $195/night at 65% occupancy ($46,294).
Occupancy Rate
Avg Daily Rate
Return Metrics
46.47% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
46.47%
Cap Rate
20.47%
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
$6,165
Deductible property tax
$1,286
Your total deduction
$5,385
Your adjusted annual income
$150,000 - $5,385 = $144,614
Taxes on $144,614 (30%)
$43,384
Your old tax bill
$45,000
Your new tax bill
$43,384
Estimated tax savings
$1,615
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