2248 Minneapolis Ct Wichita, Kansas, 67211-5317
3 bed • 1 bath • 5 guests • $129,900
Annual Revenue
$30,969
Profit (Cash Flow)
$6,472
Cap Rate
14.5%
Annual Revenue
AirDNA projects $139/night at 61% occupancy ($30,969)
Occupancy Rate
Avg Daily Rate
Return Metrics
40.33% 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
40.33%
Cap Rate
14.46%
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
$8,979
Deductible property tax
$1,429
Your total deduction
$12,298
Your adjusted annual income
$150,000 - $12,298 = $137,702
Taxes on $137,702 (30%)
$41,311
Your old tax bill
$45,000
Your new tax bill
$41,311
Estimated tax savings
$3,689
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