1636 E Columbus St Columbus, Ohio, 43206-1810
2 bed • 1 bath • 4 guests • $120,000
Annual Revenue
$32,434
Profit (Cash Flow)
-$70
Cap Rate
6.7%
Annual Revenue
AirDNA projects $148/night at 44% occupancy ($23,785)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.2% 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
-0.2%
Cap Rate
6.68%
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
$5,695
Deductible property tax
$1,188
Your total deduction
$17,701
Your adjusted annual income
$150,000 - $17,701 = $132,299
Taxes on $132,299 (30%)
$39,690
Your old tax bill
$45,000
Your new tax bill
$39,690
Estimated tax savings
$5,310
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