1605 Buena Vista St Pittsburgh, Pennsylvania, 15212-3925
4 bed • 4 bath • 10 guests • $630,000
Annual Revenue
$96,863
Profit (Cash Flow)
$19,101
Cap Rate
10.7%
Annual Revenue
AirDNA projects $390/night at 68% occupancy ($96,863)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.07% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.07%
Cap Rate
10.72%
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
$29,783
Deductible property tax
$13,104
Your total deduction
$74,446
Your adjusted annual income
$150,000 - $74,446 = $75,554
Taxes on $75,554 (30%)
$22,666
Your old tax bill
$45,000
Your new tax bill
$22,666
Estimated tax savings
$22,334
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