347 W Chestnut St
Chicago, Illinois, 60610-3050
0 bed • 1 bath • 3 guests • $80,000
Annual Revenue
$38,427
Profit (Cash Flow)
$14,363
Cash on Cash Return
69.6%
Annual Revenue
AirDNA projects $167/night at 63% occupancy ($38,427).
Occupancy Rate
Avg Daily Rate
Return Metrics
69.55% 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
69.55%
Cap Rate
24.68%
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
$3,796
Deductible property tax
$791
Your total deduction
-$1,965
Your adjusted annual income
$150,000 - -$1,965 = $151,965
Taxes on $151,965 (30%)
$45,589
Your old tax bill
$45,000
Your new tax bill
$45,589
Estimated tax savings
-$589
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