18838 Welworth Ave
South Bend, Indiana, 46637-5244
3 bed • 2.5 bath • 10 guests • $335,000
Annual Revenue
$86,529
Profit (Cash Flow)
$37,181
Cash on Cash Return
43.4%
Annual Revenue
AirDNA projects $447/night at 53% occupancy ($86,529).
Occupancy Rate
Avg Daily Rate
Return Metrics
43.39% 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
43.39%
Cap Rate
17.85%
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
$15,899
Deductible property tax
$3,350
Your total deduction
$14,201
Your adjusted annual income
$150,000 - $14,201 = $135,798
Taxes on $135,798 (30%)
$40,739
Your old tax bill
$45,000
Your new tax bill
$40,739
Estimated tax savings
$4,260
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