242 Co Rd 307
Cullman, Alabama, 35057-2826
2 bed • 1 bath • 4 guests • $350,000
Annual Revenue
$45,063
Profit (Cash Flow)
$1,921
Cash on Cash Return
2.2%
Annual Revenue
AirDNA projects $199/night at 62% occupancy ($45,063).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.21% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.21%
Cap Rate
7.29%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$49,988
Your adjusted annual income
$150,000 - $49,988 = $100,011
Taxes on $100,011 (30%)
$30,003
Your old tax bill
$45,000
Your new tax bill
$30,003
Estimated tax savings
$14,996
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