7096 MN-61
Tofte, Minnesota, 55615
6 bed • 4 bath • 16 guests • $1,475,000
Annual Revenue
$232,843
Profit (Cash Flow)
$54,601
Cash on Cash Return
47.3%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
47.29% 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
47.29%
Cap Rate
11.38%
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
$81,380
Deductible property tax
$14,602
Your total deduction
$169,181
Your adjusted annual income
$150,000 - $169,181 = -$19,181
Taxes on -$19,181 (30%)
-$5,754
Your old tax bill
$45,000
Your new tax bill
-$5,754
Estimated tax savings
$50,754
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