2743 Sweetbriar Rd
Montgomery, Alabama, 36109-2009
4 bed • 3 bath • 10 guests • $180,000
Annual Revenue
$48,694
Profit (Cash Flow)
$16,552
Cash on Cash Return
35.1%
Annual Revenue
AirDNA projects $202/night at 66% occupancy ($48,694).
Occupancy Rate
Avg Daily Rate
Return Metrics
35.1% 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
35.1%
Cap Rate
15.93%
Tax Calculator
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
$8,542
Deductible property tax
$1,781
Your total deduction
$14,974
Your adjusted annual income
$150,000 - $14,974 = $135,025
Taxes on $135,025 (30%)
$40,507
Your old tax bill
$45,000
Your new tax bill
$40,507
Estimated tax savings
$4,492
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