28389 Big Pine Rd
Logan, Ohio, 43138-9523
4 bed • 4 bath • 12 guests • $800,000
Annual Revenue
$81,540
Profit (Cash Flow)
$48,464
Cash on Cash Return
5.8%
Annual Revenue
AirDNA projects $475/night at 71% occupancy ($123,178).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.8% 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
5.8%
Cap Rate
7.15%
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
$0
Deductible property tax
$8,800
Your total deduction
$76,150
Your adjusted annual income
$150,000 - $76,150 = $73,849
Taxes on $73,849 (30%)
$22,154
Your old tax bill
$45,000
Your new tax bill
$22,154
Estimated tax savings
$22,845
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