4906 Bridge Ave Cleveland, Ohio, 44102-3314
3 bed • 3 bath • 9 guests • $500,000
Annual Revenue
$91,187
Profit (Cash Flow)
$31,933
Cap Rate
13.1%
Annual Revenue
AirDNA projects $438/night at 57% occupancy ($91,187)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.8% 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
25.8%
Cap Rate
13.13%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$38,190
Your adjusted annual income
$150,000 - $38,190 = $111,810
Taxes on $111,810 (30%)
$33,543
Your old tax bill
$45,000
Your new tax bill
$33,543
Estimated tax savings
$11,457
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