522 Adams St
Dayton, Ohio, 45410-1277
4 bed • 2 bath • 8 guests • $270,000
Annual Revenue
$45,038
Profit (Cash Flow)
$7,299
Cash on Cash Return
10.1%
Annual Revenue
AirDNA projects $209/night at 59% occupancy ($45,038).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.05% 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
10.05%
Cap Rate
9.44%
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
$12,814
Deductible property tax
$2,672
Your total deduction
$36,384
Your adjusted annual income
$150,000 - $36,384 = $113,615
Taxes on $113,615 (30%)
$34,084
Your old tax bill
$45,000
Your new tax bill
$34,084
Estimated tax savings
$10,915
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