189 Co Rd 321
Crane Hill, Alabama, 35053-4224
6 bed • 5 bath • 20 guests • $1,400,000
Annual Revenue
$183,169
Profit (Cash Flow)
$51,009
Cash on Cash Return
15.1%
Annual Revenue
AirDNA projects $568/night at 59% occupancy ($122,400).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.12% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.12%
Cap Rate
10.38%
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
$66,445
Deductible property tax
$13,859
Your total deduction
$150,377
Your adjusted annual income
$150,000 - $150,377 = -$377
Taxes on -$377 (30%)
-$113
Your old tax bill
$45,000
Your new tax bill
-$113
Estimated tax savings
$45,113
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