6182 County Rd 210 Knox, Indiana, 46534
5 bed • 3 bath • 10 guests • $625,000
Annual Revenue
$118,514
Profit (Cash Flow)
$47,272
Cap Rate
14.3%
Annual Revenue
AirDNA projects $832/night at 37% occupancy ($112,437)
Occupancy Rate
Avg Daily Rate
Return Metrics
30.2% 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
30.2%
Cap Rate
14.3%
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
$29,663
Deductible property tax
$6,187
Your total deduction
$40,724
Your adjusted annual income
$150,000 - $40,724 = $109,276
Taxes on $109,276 (30%)
$32,783
Your old tax bill
$45,000
Your new tax bill
$32,783
Estimated tax savings
$12,217
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