53283 Nadine St
South Bend, Indiana, 46637-5120
6 bed • 4.5 bath • 18 guests • $799,000
Annual Revenue
$141,349
Profit (Cash Flow)
$55,402
Cash on Cash Return
27.9%
Annual Revenue
AirDNA projects $900/night at 43% occupancy ($141,349).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.85% 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
27.85%
Cap Rate
13.67%
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
$37,921
Deductible property tax
$7,910
Your total deduction
$63,641
Your adjusted annual income
$150,000 - $63,641 = $86,358
Taxes on $86,358 (30%)
$25,907
Your old tax bill
$45,000
Your new tax bill
$25,907
Estimated tax savings
$19,092
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