1637 E Hastings Ave
Coeur d'Alene, Idaho, 83814-5728
5 bed • 2 bath • 10 guests • $500,000
Annual Revenue
$65,524
Profit (Cash Flow)
$8,814
Cash on Cash Return
6.9%
Annual Revenue
AirDNA projects $299/night at 60% occupancy ($65,524).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.91% 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
6.91%
Cap Rate
8.61%
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
$23,730
Deductible property tax
$5,500
Your total deduction
$67,626
Your adjusted annual income
$150,000 - $67,626 = $82,373
Taxes on $82,373 (30%)
$24,712
Your old tax bill
$45,000
Your new tax bill
$24,712
Estimated tax savings
$20,287
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