3150 N Sheridan Rd Chicago, Illinois, 60657
2 bed • 2 bath • 8 guests • $250,000
Annual Revenue
$62,873
Profit (Cash Flow)
$24,160
Cap Rate
16.4%
Annual Revenue
AirDNA projects $302/night at 57% occupancy ($62,873)
Occupancy Rate
Avg Daily Rate
Return Metrics
37.74% 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
37.74%
Cap Rate
16.4%
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
$11,865
Deductible property tax
$2,475
Your total deduction
$11,310
Your adjusted annual income
$150,000 - $11,310 = $138,690
Taxes on $138,690 (30%)
$41,607
Your old tax bill
$45,000
Your new tax bill
$41,607
Estimated tax savings
$3,393
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