2024 Diamond Ln Lino Lakes, Minnesota, 55038
4 bed • 3 bath • 12 guests • $405,000
Annual Revenue
$55,981
Profit (Cash Flow)
$7,711
Cap Rate
8.6%
Annual Revenue
AirDNA projects $393/night at 39% occupancy ($55,981)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.42% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.42%
Cap Rate
8.64%
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
$19,222
Deductible property tax
$4,009
Your total deduction
$49,792
Your adjusted annual income
$150,000 - $49,792 = $100,208
Taxes on $100,208 (30%)
$30,062
Your old tax bill
$45,000
Your new tax bill
$30,062
Estimated tax savings
$14,938
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