294 Grayson Rd La Porte, Indiana, 46350-2247
2 bed • 1 bath • 5 guests • $415,000
Annual Revenue
$66,730
Profit (Cash Flow)
$16,391
Cap Rate
10.7%
Annual Revenue
AirDNA projects $290/night at 63% occupancy ($66,730)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.11% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.11%
Cap Rate
10.69%
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
$19,696
Deductible property tax
$4,109
Your total deduction
$41,620
Your adjusted annual income
$150,000 - $41,620 = $108,380
Taxes on $108,380 (30%)
$32,514
Your old tax bill
$45,000
Your new tax bill
$32,514
Estimated tax savings
$12,486
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