25432 166 1/2 St NW Big Lake, Minnesota, 55309
2 bed • 2 bath • 6 guests • $215,000
Annual Revenue
$51,518
Profit (Cash Flow)
$16,644
Cap Rate
14.5%
Annual Revenue
AirDNA projects $217/night at 65% occupancy ($51,518)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.03% 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
19.03%
Cap Rate
14.48%
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
$10,204
Deductible property tax
$2,129
Your total deduction
$20,086
Your adjusted annual income
$150,000 - $20,086 = $129,914
Taxes on $129,914 (30%)
$38,974
Your old tax bill
$45,000
Your new tax bill
$38,974
Estimated tax savings
$6,026
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