2702 Canterbury Rd Madison, Wisconsin, 53711-3929
3 bed • 2 bath • 10 guests • $320,000
Annual Revenue
$78,922
Profit (Cash Flow)
$33,406
Cap Rate
17.2%
Annual Revenue
AirDNA projects $296/night at 73% occupancy ($78,922)
Occupancy Rate
Avg Daily Rate
Return Metrics
40.68% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
40.68%
Cap Rate
17.18%
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
$15,188
Deductible property tax
$3,168
Your total deduction
$12,034
Your adjusted annual income
$150,000 - $12,034 = $137,966
Taxes on $137,966 (30%)
$41,390
Your old tax bill
$45,000
Your new tax bill
$41,390
Estimated tax savings
$3,610
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