305 E State St
Athens, Ohio, 45701-1831
4 bed • 2 bath • 10 guests • $230,000
Annual Revenue
$51,598
Profit (Cash Flow)
$15,706
Cash on Cash Return
24.8%
Annual Revenue
AirDNA projects $277/night at 48% occupancy ($48,562).
Occupancy Rate
Avg Daily Rate
Return Metrics
24.77% 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
24.77%
Cap Rate
13.56%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$22,504
Your adjusted annual income
$150,000 - $22,504 = $127,495
Taxes on $127,495 (30%)
$38,248
Your old tax bill
$45,000
Your new tax bill
$38,248
Estimated tax savings
$6,751
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