51 S Angell St
Providence, Rhode Island, 02906-5206
1 bed • 1 bath • 3 guests • $850,000
Annual Revenue
$39,183
Profit (Cash Flow)
-$37,166
Cash on Cash Return
-18.6%
Annual Revenue
AirDNA projects $149/night at 72% occupancy ($39,183).
Occupancy Rate
Avg Daily Rate
Return Metrics
-18.6% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.6%
Cap Rate
2.37%
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
$40,341
Deductible property tax
$8,415
Your total deduction
$156,226
Your adjusted annual income
$150,000 - $156,226 = -$6,226
Taxes on -$6,226 (30%)
-$1,868
Your old tax bill
$45,000
Your new tax bill
-$1,868
Estimated tax savings
$46,868
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