3322 Twp Rd 539
Loudonville, Ohio, 44842
4 bed • 2.5 bath • 12 guests • $485,000
Annual Revenue
$78,016
Profit (Cash Flow)
$21,482
Cash on Cash Return
17.6%
Annual Revenue
AirDNA projects $356/night at 60% occupancy ($78,016).
Occupancy Rate
Avg Daily Rate
Return Metrics
17.58% 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
17.58%
Cap Rate
11.17%
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
$23,018
Deductible property tax
$4,801
Your total deduction
$51,703
Your adjusted annual income
$150,000 - $51,703 = $98,296
Taxes on $98,296 (30%)
$29,488
Your old tax bill
$45,000
Your new tax bill
$29,488
Estimated tax savings
$15,511
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