16894 Edgewater Rd NE Pine City, Minnesota, 55063-4756
3 bed • 2 bath • 8 guests • $799,000
Annual Revenue
$67,037
Profit (Cash Flow)
-$9,250
Cap Rate
5.6%
Annual Revenue
AirDNA projects $266/night at 69% occupancy ($67,037)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.81% 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
-4.81%
Cap Rate
5.58%
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
$37,921
Deductible property tax
$7,910
Your total deduction
$120,246
Your adjusted annual income
$150,000 - $120,246 = $29,754
Taxes on $29,754 (30%)
$8,926
Your old tax bill
$45,000
Your new tax bill
$8,926
Estimated tax savings
$36,074
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