15012 Mary St Kiln, Mississippi, 39556-8135
5 bed • 4 bath • 10 guests • $549,000
Annual Revenue
$122,265
Profit (Cash Flow)
$55,659
Cap Rate
16.9%
Annual Revenue
AirDNA projects $515/night at 65% occupancy ($122,265)
Occupancy Rate
Avg Daily Rate
Return Metrics
39.96% 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
39.96%
Cap Rate
16.88%
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
$26,056
Deductible property tax
$5,435
Your total deduction
$21,980
Your adjusted annual income
$150,000 - $21,980 = $128,020
Taxes on $128,020 (30%)
$38,406
Your old tax bill
$45,000
Your new tax bill
$38,406
Estimated tax savings
$6,594
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