1505 W Walton St Chicago, Illinois, 60642-5213
2 bed • 2 bath • 5 guests • $485,000
Annual Revenue
$64,867
Profit (Cash Flow)
$12,221
Cap Rate
11.0%
Annual Revenue
AirDNA projects $191/night at 71% occupancy ($49,531)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.75% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3.9%
Revenue Appreciation
0%
Cash on Cash Return
15.75%
Cap Rate
11.04%
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
$28,170
Deductible property tax
$5,335
Your total deduction
$54,005
Your adjusted annual income
$150,000 - $54,005 = $95,995
Taxes on $95,995 (30%)
$28,798
Your old tax bill
$45,000
Your new tax bill
$28,798
Estimated tax savings
$16,202
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