410 Greenway St Lake Charles, Louisiana, 70605-6828
5 bed • 4 bath • 12 guests • $275,000
Annual Revenue
$109,865
Profit (Cash Flow)
$61,299
Cap Rate
29.8%
Annual Revenue
AirDNA projects $470/night at 64% occupancy ($109,865)
Occupancy Rate
Avg Daily Rate
Return Metrics
80.39% 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
80.39%
Cap Rate
29.78%
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
$15,279
Deductible property tax
$3,025
Your total deduction
-$20,688
Your adjusted annual income
$150,000 - -$20,688 = $170,688
Taxes on $170,688 (30%)
$51,206
Your old tax bill
$45,000
Your new tax bill
$51,206
Estimated tax savings
-$6,206
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