3152 S Wells St Chicago, Illinois, 60616-3618
1 bed • 1 bath • 2 guests • $425,000
Annual Revenue
$25,399
Profit (Cash Flow)
-$7,571
Cap Rate
3.9%
Annual Revenue
AirDNA projects $114/night at 61% occupancy ($25,399)
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.42% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.42%
Cap Rate
3.93%
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
$13,584
Deductible property tax
$4,675
Your total deduction
$64,817
Your adjusted annual income
$150,000 - $64,817 = $85,183
Taxes on $85,183 (30%)
$25,555
Your old tax bill
$45,000
Your new tax bill
$25,555
Estimated tax savings
$19,445
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