25500 Roy Ln Nisswa, Minnesota, 56468-2770
3 bed • 3 bath • 10 guests • $849,000
Annual Revenue
$101,819
Profit (Cash Flow)
$17,639
Cap Rate
8.8%
Annual Revenue
AirDNA projects $457/night at 61% occupancy ($101,819)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.64% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.64%
Cap Rate
8.82%
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
$40,294
Deductible property tax
$8,405
Your total deduction
$100,249
Your adjusted annual income
$150,000 - $100,249 = $49,751
Taxes on $49,751 (30%)
$14,925
Your old tax bill
$45,000
Your new tax bill
$14,925
Estimated tax savings
$30,075
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