1679 118th Ave NE Blaine, Minnesota, 55449-4702
4 bed • 2.5 bath • 10 guests • $500,000
Annual Revenue
$79,419
Profit (Cash Flow)
$21,694
Cap Rate
11.1%
Annual Revenue
AirDNA projects $453/night at 61% occupancy ($100,928)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.26% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.26%
Cap Rate
11.08%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$48,788
Your adjusted annual income
$150,000 - $48,788 = $101,212
Taxes on $101,212 (30%)
$30,363
Your old tax bill
$45,000
Your new tax bill
$30,363
Estimated tax savings
$14,637
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