159 Western Ave S
Saint Paul, Minnesota, 55102-2926
4 bed • 2.5 bath • 10 guests • $350,000
Annual Revenue
$64,648
Profit (Cash Flow)
$17,699
Cash on Cash Return
24.0%
Annual Revenue
AirDNA projects $347/night at 59% occupancy ($74,776).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.04% 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
24.04%
Cap Rate
12.16%
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
$17,649
Deductible property tax
$3,464
Your total deduction
$36,788
Your adjusted annual income
$150,000 - $36,788 = $113,211
Taxes on $113,211 (30%)
$33,963
Your old tax bill
$45,000
Your new tax bill
$33,963
Estimated tax savings
$11,036
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