1311 Taos Ln
Sugar Grove, Ohio, 43155
8 bed • 6 bath • 20 guests • $1,600,000
Annual Revenue
$185,178
Profit (Cash Flow)
$39,497
Cash on Cash Return
10.2%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
10.19% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.19%
Cap Rate
9.21%
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
$75,937
Deductible property tax
$15,839
Your total deduction
$191,974
Your adjusted annual income
$150,000 - $191,974 = -$41,974
Taxes on -$41,974 (30%)
-$12,592
Your old tax bill
$45,000
Your new tax bill
-$12,592
Estimated tax savings
$57,592
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