19147 OH-664
Logan, Ohio, 43138-9536
3 bed • 2 bath • 10 guests • $530,000
Annual Revenue
$87,892
Profit (Cash Flow)
$27,038
Cash on Cash Return
20.7%
Annual Revenue
AirDNA projects $376/night at 64% occupancy ($87,892).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.73% 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
20.73%
Cap Rate
11.84%
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
$25,154
Deductible property tax
$5,246
Your total deduction
$50,946
Your adjusted annual income
$150,000 - $50,946 = $99,053
Taxes on $99,053 (30%)
$29,716
Your old tax bill
$45,000
Your new tax bill
$29,716
Estimated tax savings
$15,283
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