3854 Bills Loop N Rd a
Island Park, Idaho, 83429
3 bed • 2 bath • 8 guests • $1,200,000
Annual Revenue
$125,278
Profit (Cash Flow)
$14,372
Cash on Cash Return
5.1%
Annual Revenue
AirDNA projects $364/night at 49% occupancy ($65,144).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.05% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.05%
Cap Rate
7.94%
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
$56,953
Deductible property tax
$11,879
Your total deduction
$155,317
Your adjusted annual income
$150,000 - $155,317 = -$5,317
Taxes on -$5,317 (30%)
-$1,595
Your old tax bill
$45,000
Your new tax bill
-$1,595
Estimated tax savings
$46,595
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