6084 Clay St Madison, Ohio, 44057-9415
6 bed • 3 bath • 12 guests • $319,000
Annual Revenue
$89,120
Profit (Cash Flow)
$37,430
Cap Rate
20.0%
Annual Revenue
AirDNA projects $623/night at 61% occupancy ($138,804)
Occupancy Rate
Avg Daily Rate
Return Metrics
66.57% 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
66.57%
Cap Rate
20.01%
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
$19,910
Deductible property tax
$2,074
Your total deduction
$7,843
Your adjusted annual income
$150,000 - $7,843 = $142,157
Taxes on $142,157 (30%)
$42,647
Your old tax bill
$45,000
Your new tax bill
$42,647
Estimated tax savings
$2,353
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