212 Mississippi Dr Monticello, Minnesota, 55362-9387
3 bed • 2 bath • 10 guests • $285,000
Annual Revenue
$36,524
Profit (Cash Flow)
-$1,128
Cap Rate
6.3%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.52% 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
-1.52%
Cap Rate
6.34%
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
$13,526
Deductible property tax
$2,821
Your total deduction
$41,768
Your adjusted annual income
$150,000 - $41,768 = $108,232
Taxes on $108,232 (30%)
$32,469
Your old tax bill
$45,000
Your new tax bill
$32,469
Estimated tax savings
$12,531
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