1412 12th Ave NE
Rochester, Minnesota, 55906-4344
3 bed • 1.5 bath • 6 guests • $165,000
Annual Revenue
$27,020
Profit (Cash Flow)
-$1,295
Cash on Cash Return
-2.8%
Annual Revenue
AirDNA projects $137/night at 54% occupancy ($27,020).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.79% 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
-2.79%
Cap Rate
5.95%
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
$7,831
Deductible property tax
$1,633
Your total deduction
$29,245
Your adjusted annual income
$150,000 - $29,245 = $120,754
Taxes on $120,754 (30%)
$36,226
Your old tax bill
$45,000
Your new tax bill
$36,226
Estimated tax savings
$8,773
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