5 Victorian Dr Fairhope, Alabama, 36532-6349
4 bed • 3 bath • 12 guests • $525,000
Annual Revenue
$88,995
Profit (Cash Flow)
$28,334
Cap Rate
12.1%
Annual Revenue
AirDNA projects $393/night at 62% occupancy ($88,995)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.54% 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
21.54%
Cap Rate
12.14%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$45,589
Your adjusted annual income
$150,000 - $45,589 = $104,411
Taxes on $104,411 (30%)
$31,323
Your old tax bill
$45,000
Your new tax bill
$31,323
Estimated tax savings
$13,677
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