17524 Zinc Dr
Edmond, Oklahoma, 73012-7016
3 bed • 2 bath • 8 guests • $260,000
Annual Revenue
$40,549
Profit (Cash Flow)
$4,065
Cash on Cash Return
6.0%
Annual Revenue
AirDNA projects $182/night at 61% occupancy ($40,549).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.95% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.95%
Cap Rate
8.3%
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
$12,339
Deductible property tax
$2,573
Your total deduction
$36,966
Your adjusted annual income
$150,000 - $36,966 = $113,033
Taxes on $113,033 (30%)
$33,910
Your old tax bill
$45,000
Your new tax bill
$33,910
Estimated tax savings
$11,089
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