5540 N 675 E North Webster, Indiana, 46555
2 bed • 1 bath • 4 guests • $435,000
Annual Revenue
$29,245
Profit (Cash Flow)
-$17,577
Cap Rate
2.7%
Annual Revenue
AirDNA projects $157/night at 51% occupancy ($29,245)
Occupancy Rate
Avg Daily Rate
Return Metrics
-16.53% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.53%
Cap Rate
2.7%
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
$20,646
Deductible property tax
$4,307
Your total deduction
$78,318
Your adjusted annual income
$150,000 - $78,318 = $71,682
Taxes on $71,682 (30%)
$21,505
Your old tax bill
$45,000
Your new tax bill
$21,505
Estimated tax savings
$23,495
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