607 Grace St
Albert Lea, Minnesota, 56007-2466
2 bed • 1 bath • 4 guests • $80,000
Annual Revenue
$26,352
Profit (Cash Flow)
$3,858
Cash on Cash Return
15.7%
Annual Revenue
AirDNA projects $111/night at 65% occupancy ($26,352).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.65% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.65%
Cap Rate
11.55%
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
$3,796
Deductible property tax
$791
Your total deduction
$11,099
Your adjusted annual income
$150,000 - $11,099 = $138,900
Taxes on $138,900 (30%)
$41,670
Your old tax bill
$45,000
Your new tax bill
$41,670
Estimated tax savings
$3,329
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