323 E Ripplewater Ave
Beverly Shores, Indiana, 46301
3 bed • 3 bath • 14 guests • $580,000
Annual Revenue
$130,512
Profit (Cash Flow)
$60,745
Cash on Cash Return
42.7%
Annual Revenue
AirDNA projects $831/night at 43% occupancy ($130,512).
Occupancy Rate
Avg Daily Rate
Return Metrics
42.73% 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
42.73%
Cap Rate
17.21%
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
$27,527
Deductible property tax
$5,741
Your total deduction
$24,242
Your adjusted annual income
$150,000 - $24,242 = $125,757
Taxes on $125,757 (30%)
$37,727
Your old tax bill
$45,000
Your new tax bill
$37,727
Estimated tax savings
$7,272
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