463 W McMicken Ave
Cincinnati, Ohio, 45214-1950
3 bed • 3 bath • 6 guests • $300,000
Annual Revenue
$59,680
Profit (Cash Flow)
$18,010
Cash on Cash Return
23.2%
Annual Revenue
AirDNA projects $430/night at 38% occupancy ($59,680).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.16% 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
23.16%
Cap Rate
12.74%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$28,655
Your adjusted annual income
$150,000 - $28,655 = $121,344
Taxes on $121,344 (30%)
$36,403
Your old tax bill
$45,000
Your new tax bill
$36,403
Estimated tax savings
$8,596
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