33 Thatcher Ln
Galena, Illinois, 61036
2 bed • 2 bath • 6 guests • $200,000
Annual Revenue
$45,363
Profit (Cash Flow)
$8,842
Cash on Cash Return
16.8%
Annual Revenue
AirDNA projects $207/night at 60% occupancy ($45,363).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.84% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.84%
Cap Rate
12.89%
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
$13,490
Deductible property tax
$2,200
Your total deduction
$23,456
Your adjusted annual income
$150,000 - $23,456 = $126,543
Taxes on $126,543 (30%)
$37,962
Your old tax bill
$45,000
Your new tax bill
$37,962
Estimated tax savings
$7,037
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