180 Fair Meadows Dr Big Lake, Minnesota, 55309-8621
4 bed • 2 bath • 10 guests • $275,000
Annual Revenue
$73,217
Profit (Cash Flow)
$29,499
Cap Rate
18.2%
Annual Revenue
AirDNA projects $257/night at 78% occupancy ($73,217)
Occupancy Rate
Avg Daily Rate
Return Metrics
48.96% 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
48.96%
Cap Rate
18.18%
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
$14,683
Deductible property tax
$2,722
Your total deduction
$12,506
Your adjusted annual income
$150,000 - $12,506 = $137,494
Taxes on $137,494 (30%)
$41,248
Your old tax bill
$45,000
Your new tax bill
$41,248
Estimated tax savings
$3,752
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