5339 Indian River Dr Spring Valley, Nevada, 89103-8701
1 bed • 1 bath • 2 guests • $145,000
Annual Revenue
$36,232
Profit (Cash Flow)
$11,650
Cap Rate
13.8%
Annual Revenue
AirDNA projects $156/night at 62% occupancy ($35,326)
Occupancy Rate
Avg Daily Rate
Return Metrics
23% 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
23%
Cap Rate
13.75%
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
$5,181
Deductible property tax
$1,595
Your total deduction
$8,960
Your adjusted annual income
$150,000 - $8,960 = $141,040
Taxes on $141,040 (30%)
$42,312
Your old tax bill
$45,000
Your new tax bill
$42,312
Estimated tax savings
$2,688
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