3169 W Northshore Drive-57
Albion, Indiana, 46701-9425
3 bed • 1 bath • 8 guests • $350,000
Annual Revenue
$72,632
Profit (Cash Flow)
$23,386
Cash on Cash Return
46.5%
Annual Revenue
AirDNA projects $326/night at 61% occupancy ($72,632).
Occupancy Rate
Avg Daily Rate
Return Metrics
46.53% 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
46.53%
Cap Rate
14.14%
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
$18,687
Deductible property tax
$3,464
Your total deduction
$29,360
Your adjusted annual income
$150,000 - $29,360 = $120,639
Taxes on $120,639 (30%)
$36,191
Your old tax bill
$45,000
Your new tax bill
$36,191
Estimated tax savings
$8,808
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