2708 Connor Dr Ocean Springs, Mississippi, 39564-5406
4 bed • 1.5 bath • 8 guests • $1
Annual Revenue
$56,408
Profit (Cash Flow)
$33,295
Cap Rate
3539520.7%
Annual Revenue
AirDNA projects $234/night at 66% occupancy ($56,408)
Occupancy Rate
Avg Daily Rate
Return Metrics
597.19% 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
597.19%
Cap Rate
3,539,520.65%
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
$0
Deductible property tax
$2,100
Your total deduction
-$32,225
Your adjusted annual income
$150,000 - -$32,225 = $182,225
Taxes on $182,225 (30%)
$54,667
Your old tax bill
$45,000
Your new tax bill
$54,667
Estimated tax savings
-$9,667
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