1421 Columbus St
New Orleans, Louisiana, 70116-1813
2 bed • 2 bath • 6 guests • $200,000
Annual Revenue
$49,132
Profit (Cash Flow)
$15,577
Cash on Cash Return
29.7%
Annual Revenue
AirDNA projects $228/night at 59% occupancy ($49,132).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.67% 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
29.67%
Cap Rate
14.53%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$15,959
Your adjusted annual income
$150,000 - $15,959 = $134,040
Taxes on $134,040 (30%)
$40,212
Your old tax bill
$45,000
Your new tax bill
$40,212
Estimated tax savings
$4,787
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