2019 W Pierce Ave Chicago, Illinois, 60622-8571
2 bed • 2 bath • 5 guests • $500,000
Annual Revenue
$47,862
Profit (Cash Flow)
-$5,760
Cap Rate
5.6%
Annual Revenue
AirDNA projects $208/night at 63% occupancy ($47,862)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.74% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.74%
Cap Rate
5.59%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$75,451
Your adjusted annual income
$150,000 - $75,451 = $74,549
Taxes on $74,549 (30%)
$22,365
Your old tax bill
$45,000
Your new tax bill
$22,365
Estimated tax savings
$22,635
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