4220 Vincennes Pl New Orleans, Louisiana, 70125-2745
5 bed • 4 bath • 12 guests • $520,000
Annual Revenue
$128,800
Profit (Cash Flow)
$63,300
Cap Rate
18.9%
Annual Revenue
AirDNA projects $608/night at 58% occupancy ($128,800)
Occupancy Rate
Avg Daily Rate
Return Metrics
47.73% 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
47.73%
Cap Rate
18.91%
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
$24,680
Deductible property tax
$5,148
Your total deduction
$10,369
Your adjusted annual income
$150,000 - $10,369 = $139,631
Taxes on $139,631 (30%)
$41,889
Your old tax bill
$45,000
Your new tax bill
$41,889
Estimated tax savings
$3,111
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