18 EMS B1D Ln
Pierceton, Indiana, 46562
2 bed • 1 bath • 6 guests • $224,000
Annual Revenue
$32,433
Profit (Cash Flow)
-$810
Cash on Cash Return
-1.4%
Annual Revenue
AirDNA projects $148/night at 60% occupancy ($32,433).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.4% 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
-1.4%
Cap Rate
6.38%
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
$10,631
Deductible property tax
$2,217
Your total deduction
$35,471
Your adjusted annual income
$150,000 - $35,471 = $114,528
Taxes on $114,528 (30%)
$34,358
Your old tax bill
$45,000
Your new tax bill
$34,358
Estimated tax savings
$10,641
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