135 E Harmon Ave Las Vegas, Nevada, 89109
1 bed • 2 bath • 2 guests • $280,000
Annual Revenue
$52,924
Profit (Cash Flow)
$13,488
Cap Rate
11.6%
Annual Revenue
AirDNA projects $198/night at 69% occupancy ($49,900)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.57% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.57%
Cap Rate
11.55%
Tax Calculator (USA)
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
$13,289
Deductible property tax
$2,772
Your total deduction
$25,711
Your adjusted annual income
$150,000 - $25,711 = $124,289
Taxes on $124,289 (30%)
$37,287
Your old tax bill
$45,000
Your new tax bill
$37,287
Estimated tax savings
$7,713
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