234 Pomrankey Ln
Dover, Idaho, 83825
2 bed • 2 bath • 5 guests • $500,000
Annual Revenue
$41,360
Profit (Cash Flow)
-$11,416
Cash on Cash Return
-9.4%
Annual Revenue
AirDNA projects $298/night at 38% occupancy ($41,360).
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.39% 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
-9.39%
Cap Rate
4.46%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$84,019
Your adjusted annual income
$150,000 - $84,019 = $65,980
Taxes on $65,980 (30%)
$19,794
Your old tax bill
$45,000
Your new tax bill
$19,794
Estimated tax savings
$25,205
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