506 W 11th St
La Porte, Indiana, 46350-5805
5 bed • 1 bath • 10 guests • $145,000
Annual Revenue
$68,322
Profit (Cash Flow)
$35,980
Cash on Cash Return
78.9%
Annual Revenue
AirDNA projects $398/night at 47% occupancy ($68,322).
Occupancy Rate
Avg Daily Rate
Return Metrics
78.9% 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
78.9%
Cap Rate
31.55%
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
$6,881
Deductible property tax
$1,435
Your total deduction
-$8,293
Your adjusted annual income
$150,000 - -$8,293 = $158,293
Taxes on $158,293 (30%)
$47,488
Your old tax bill
$45,000
Your new tax bill
$47,488
Estimated tax savings
-$2,488
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