217 Elm St Henderson, Nevada, 89015-5714
5 bed • 3 bath • 12 guests • $369,000
Annual Revenue
$97,769
Profit (Cash Flow)
$46,491
Cap Rate
19.3%
Annual Revenue
AirDNA projects $478/night at 56% occupancy ($97,769)
Occupancy Rate
Avg Daily Rate
Return Metrics
47.62% 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
47.62%
Cap Rate
19.34%
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
$17,513
Deductible property tax
$3,653
Your total deduction
$6,465
Your adjusted annual income
$150,000 - $6,465 = $143,535
Taxes on $143,535 (30%)
$43,060
Your old tax bill
$45,000
Your new tax bill
$43,060
Estimated tax savings
$1,940
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