165 Dunlin Dr Burleigh Waters, Queensland, 4220
4 bed • 2 bath • 8 guests • $1,000,000
Annual Revenue
$87,914
Profit (Cash Flow)
$5,005
Cap Rate
6.6%
Annual Revenue
AirDNA projects $415/night at 59% occupancy ($89,430)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.08% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.08%
Cap Rate
6.57%
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
$37,064
Deductible property tax
$11,000
Your total deduction
$131,260
Your adjusted annual income
$150,000 - $131,260 = $18,740
Taxes on $18,740 (30%)
$5,622
Your old tax bill
$45,000
Your new tax bill
$5,622
Estimated tax savings
$39,378
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