1718 E Brookside Ave
Indianapolis, Indiana, 46201-1018
3 bed • 3 bath • 9 guests • $234,000
Annual Revenue
$55,444
Profit (Cash Flow)
$18,776
Cash on Cash Return
30.0%
Annual Revenue
AirDNA projects $253/night at 57% occupancy ($52,671).
Occupancy Rate
Avg Daily Rate
Return Metrics
30% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
30%
Cap Rate
14.76%
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
$11,105
Deductible property tax
$2,316
Your total deduction
$18,855
Your adjusted annual income
$150,000 - $18,855 = $131,144
Taxes on $131,144 (30%)
$39,343
Your old tax bill
$45,000
Your new tax bill
$39,343
Estimated tax savings
$5,656
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