1610 Bordeaux St New Orleans, Louisiana, 70115-4843
5 bed • 4.5 bath • 12 guests • $1,700,000
Annual Revenue
$205,647
Profit (Cash Flow)
$50,561
Cap Rate
9.7%
Annual Revenue
AirDNA projects $828/night at 57% occupancy ($172,381)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.51% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.51%
Cap Rate
9.71%
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
$80,684
Deductible property tax
$16,830
Your total deduction
$184,640
Your adjusted annual income
$150,000 - $184,640 = -$34,640
Taxes on -$34,640 (30%)
-$10,392
Your old tax bill
$45,000
Your new tax bill
-$10,392
Estimated tax savings
$55,392
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