226 Reynolds Rd
Wetumpka, Alabama, 36092-6914
4 bed • 3 bath • 10 guests • $325,000
Annual Revenue
$55,750
Profit (Cash Flow)
$12,911
Cash on Cash Return
15.1%
Annual Revenue
AirDNA projects $212/night at 72% occupancy ($55,750).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.1% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.1%
Cap Rate
10.71%
Tax Calculator
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
$15,424
Deductible property tax
$3,217
Your total deduction
$38,462
Your adjusted annual income
$150,000 - $38,462 = $111,537
Taxes on $111,537 (30%)
$33,461
Your old tax bill
$45,000
Your new tax bill
$33,461
Estimated tax savings
$11,538
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