200 Cullen Rd Oxford, Mississippi, 38655-2204
4 bed • 2 bath • 8 guests • $409,000
Annual Revenue
$63,680
Profit (Cash Flow)
$14,134
Cap Rate
10.2%
Annual Revenue
AirDNA projects $517/night at 55% occupancy ($103,857)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.51% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.51%
Cap Rate
10.2%
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
$19,412
Deductible property tax
$4,049
Your total deduction
$43,863
Your adjusted annual income
$150,000 - $43,863 = $106,137
Taxes on $106,137 (30%)
$31,841
Your old tax bill
$45,000
Your new tax bill
$31,841
Estimated tax savings
$13,159
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