1725 Whispering Woods Dr Lake Charles, Louisiana, 70605-1303
5 bed • 3 bath • 12 guests • $295,000
Annual Revenue
$102,933
Profit (Cash Flow)
$53,696
Cap Rate
25.7%
Annual Revenue
AirDNA projects $462/night at 61% occupancy ($102,933)
Occupancy Rate
Avg Daily Rate
Return Metrics
66.62% 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
66.62%
Cap Rate
25.71%
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
$16,485
Deductible property tax
$3,245
Your total deduction
-$10,339
Your adjusted annual income
$150,000 - -$10,339 = $160,339
Taxes on $160,339 (30%)
$48,102
Your old tax bill
$45,000
Your new tax bill
$48,102
Estimated tax savings
-$3,102
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