260 County Rd 562 Leesburg, Alabama, 35983-4401
4 bed • 4 bath • 12 guests • $800,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$81,690
Profit (Cash Flow)
$3,427
Cap Rate
7.2%
Annual Revenue
AirDNA projects $422/night at 53% occupancy ($81,690)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.75% 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
1.75%
Cap Rate
7.17%
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
$37,969
Deductible property tax
$7,920
Your total deduction
$108,181
Your adjusted annual income
$150,000 - $108,181 = $41,819
Taxes on $41,819 (30%)
$12,546
Your old tax bill
$45,000
Your new tax bill
$12,546
Estimated tax savings
$32,454
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