4701 Walnut Rd
Isle, Minnesota, 56342-2658
3 bed • 2 bath • 8 guests • $425,000
Annual Revenue
$84,115
Profit (Cash Flow)
$30,532
Cash on Cash Return
28.7%
Annual Revenue
AirDNA projects $303/night at 54% occupancy ($59,761).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.73% 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
28.73%
Cap Rate
13.92%
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
$20,170
Deductible property tax
$4,207
Your total deduction
$33,077
Your adjusted annual income
$150,000 - $33,077 = $116,922
Taxes on $116,922 (30%)
$35,076
Your old tax bill
$45,000
Your new tax bill
$35,076
Estimated tax savings
$9,923
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