315 East Blvd Baton Rouge, Louisiana, 70802-5915
3 bed • 3 bath • 7 guests • $422,000
Annual Revenue
$60,232
Profit (Cash Flow)
$10,258
Cap Rate
9.2%
Annual Revenue
AirDNA projects $239/night at 69% occupancy ($60,232)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.69% 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
9.69%
Cap Rate
9.17%
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
$20,029
Deductible property tax
$4,178
Your total deduction
$49,183
Your adjusted annual income
$150,000 - $49,183 = $100,817
Taxes on $100,817 (30%)
$30,245
Your old tax bill
$45,000
Your new tax bill
$30,245
Estimated tax savings
$14,755
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