532 Hickory St Dayton, Ohio, 45410
4 bed • 3 bath • 10 guests • $375,000
Annual Revenue
$67,786
Profit (Cash Flow)
$19,998
Cap Rate
12.1%
Annual Revenue
AirDNA projects $277/night at 67% occupancy ($67,786)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.61% 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
20.61%
Cap Rate
12.07%
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
$17,798
Deductible property tax
$3,712
Your total deduction
$33,392
Your adjusted annual income
$150,000 - $33,392 = $116,608
Taxes on $116,608 (30%)
$34,982
Your old tax bill
$45,000
Your new tax bill
$34,982
Estimated tax savings
$10,018
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