29360 River Shore Ln
Elkhart, Indiana, 46516
4 bed • 5 bath • 16 guests • $399,000
Annual Revenue
$106,943
Profit (Cash Flow)
$53,884
Cash on Cash Return
43.8%
Annual Revenue
AirDNA projects $610/night at 48% occupancy ($106,943).
Occupancy Rate
Avg Daily Rate
Return Metrics
43.81% 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
43.81%
Cap Rate
19.88%
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
$17,753
Deductible property tax
$3,950
Your total deduction
$8,181
Your adjusted annual income
$150,000 - $8,181 = $141,818
Taxes on $141,818 (30%)
$42,545
Your old tax bill
$45,000
Your new tax bill
$42,545
Estimated tax savings
$2,454
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