2219 W Chicago Ave Chicago, Illinois, 60622-4795
2 bed • 2 bath • 5 guests • $410,000
Annual Revenue
$61,361
Profit (Cash Flow)
$13,476
Cap Rate
11.8%
Annual Revenue
AirDNA projects $201/night at 64% occupancy ($46,985)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.31% 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
23.31%
Cap Rate
11.78%
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
$23,370
Deductible property tax
$4,510
Your total deduction
$42,619
Your adjusted annual income
$150,000 - $42,619 = $107,381
Taxes on $107,381 (30%)
$32,214
Your old tax bill
$45,000
Your new tax bill
$32,214
Estimated tax savings
$12,786
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