3606 Johns St Madison, Wisconsin, 53714-2824
3 bed • 1 bath • 8 guests • $250,000
Annual Revenue
$68,637
Profit (Cash Flow)
$29,174
Cap Rate
18.4%
Annual Revenue
AirDNA projects $261/night at 72% occupancy ($68,637)
Occupancy Rate
Avg Daily Rate
Return Metrics
44.37% 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
44.37%
Cap Rate
18.41%
Tax Calculator (USA)
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
$11,865
Deductible property tax
$2,475
Your total deduction
$6,631
Your adjusted annual income
$150,000 - $6,631 = $143,369
Taxes on $143,369 (30%)
$43,011
Your old tax bill
$45,000
Your new tax bill
$43,011
Estimated tax savings
$1,989
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