1519 W Thomas St Chicago, Illinois, 60642-3919
2 bed • 2 bath • 5 guests • $415,000
Annual Revenue
$67,424
Profit (Cash Flow)
$10,455
Cap Rate
10.8%
Annual Revenue
AirDNA projects $188/night at 71% occupancy ($48,753)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.73% 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
15.73%
Cap Rate
10.83%
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
$23,730
Deductible property tax
$4,565
Your total deduction
$46,706
Your adjusted annual income
$150,000 - $46,706 = $103,294
Taxes on $103,294 (30%)
$30,988
Your old tax bill
$45,000
Your new tax bill
$30,988
Estimated tax savings
$14,012
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