57 S Lewis St
Montgomery, Alabama, 36107-1815
3 bed • 2 bath • 6 guests • $115,000
Annual Revenue
$36,542
Profit (Cash Flow)
$10,360
Cash on Cash Return
32.4%
Annual Revenue
AirDNA projects $145/night at 69% occupancy ($36,542).
Occupancy Rate
Avg Daily Rate
Return Metrics
32.42% 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
32.42%
Cap Rate
15.74%
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
$5,458
Deductible property tax
$1,138
Your total deduction
$12,105
Your adjusted annual income
$150,000 - $12,105 = $137,894
Taxes on $137,894 (30%)
$41,368
Your old tax bill
$45,000
Your new tax bill
$41,368
Estimated tax savings
$3,631
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