36849 657th Ave Watkins, Minnesota, 55389-5848
2 bed • 1 bath • 6 guests • $289,000
Annual Revenue
$49,527
Profit (Cash Flow)
$9,921
Cap Rate
10.2%
Annual Revenue
AirDNA projects $226/night at 60% occupancy ($49,527)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.64% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.64%
Cap Rate
10.17%
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
$13,716
Deductible property tax
$2,861
Your total deduction
$30,841
Your adjusted annual income
$150,000 - $30,841 = $119,159
Taxes on $119,159 (30%)
$35,748
Your old tax bill
$45,000
Your new tax bill
$35,748
Estimated tax savings
$9,252
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