2370 Cedarcrest Way Rush City, Minnesota, 55069-2535
2 bed • 2 bath • 8 guests • $749,900
Annual Revenue
$44,742
Profit (Cash Flow)
-$25,334
Cap Rate
3.4%
Annual Revenue
AirDNA projects $250/night at 49% occupancy ($44,742)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.15% 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
-14.15%
Cap Rate
3.36%
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
$35,591
Deductible property tax
$7,424
Your total deduction
$129,226
Your adjusted annual income
$150,000 - $129,226 = $20,774
Taxes on $20,774 (30%)
$6,232
Your old tax bill
$45,000
Your new tax bill
$6,232
Estimated tax savings
$38,768
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