5199 1st Ave Duluth, Minnesota, 55803-6401
3 bed • 2 bath • 10 guests • $599,000
Annual Revenue
$85,942
Profit (Cash Flow)
$20,685
Cap Rate
10.2%
Annual Revenue
AirDNA projects $362/night at 65% occupancy ($85,942)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.14% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.14%
Cap Rate
10.19%
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
$62,933
Your adjusted annual income
$150,000 - $62,933 = $87,067
Taxes on $87,067 (30%)
$26,120
Your old tax bill
$45,000
Your new tax bill
$26,120
Estimated tax savings
$18,880
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