4602 Bon Aire Dr
Monroe, Louisiana, 71203
5 bed • 3 bath • 12 guests • $375,000
Annual Revenue
$77,796
Profit (Cash Flow)
$28,707
Cash on Cash Return
29.0%
Annual Revenue
AirDNA projects $216/night at 61% occupancy ($48,124).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.99% 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
28.99%
Cap Rate
14.4%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$30,778
Your adjusted annual income
$150,000 - $30,778 = $119,221
Taxes on $119,221 (30%)
$35,766
Your old tax bill
$45,000
Your new tax bill
$35,766
Estimated tax savings
$9,233
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