515 Everett St N Stillwater, Minnesota, 55082-4781
4 bed • 2.5 bath • 8 guests • $599,000
Annual Revenue
$116,725
Profit (Cash Flow)
$47,466
Cap Rate
14.7%
Annual Revenue
AirDNA projects $551/night at 58% occupancy ($116,725)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.98% 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
31.98%
Cap Rate
14.66%
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
$28,429
Deductible property tax
$5,930
Your total deduction
$36,560
Your adjusted annual income
$150,000 - $36,560 = $113,440
Taxes on $113,440 (30%)
$34,032
Your old tax bill
$45,000
Your new tax bill
$34,032
Estimated tax savings
$10,968
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