1753 8th St S
Fargo, North Dakota, 58103-4908
6 bed • 4 bath • 16 guests • $290,000
Annual Revenue
$116,330
Profit (Cash Flow)
$67,967
Cash on Cash Return
83.2%
Annual Revenue
AirDNA projects $461/night at 51% occupancy ($85,872).
Occupancy Rate
Avg Daily Rate
Return Metrics
83.19% 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
83.19%
Cap Rate
30.18%
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
$13,763
Deductible property tax
$2,870
Your total deduction
-$18,672
Your adjusted annual income
$150,000 - -$18,672 = $168,672
Taxes on $168,672 (30%)
$50,601
Your old tax bill
$45,000
Your new tax bill
$50,601
Estimated tax savings
-$5,601
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