1573 Coutant Ave
Lakewood, Ohio, 44107-5236
3 bed • 2 bath • 6 guests • $170,000
Annual Revenue
$26,231
Profit (Cash Flow)
-$2,318
Cash on Cash Return
-4.9%
Annual Revenue
AirDNA projects $126/night at 57% occupancy ($26,231).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.87% 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
-4.87%
Cap Rate
5.37%
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
$8,068
Deductible property tax
$1,682
Your total deduction
$31,033
Your adjusted annual income
$150,000 - $31,033 = $118,966
Taxes on $118,966 (30%)
$35,689
Your old tax bill
$45,000
Your new tax bill
$35,689
Estimated tax savings
$9,310
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