720 N Howard Ave Elmhurst, Illinois, 60126-1726
3 bed • 1 bath • 6 guests • $249,000
Annual Revenue
$77,140
Profit (Cash Flow)
$36,643
Cap Rate
21.5%
Annual Revenue
AirDNA projects $330/night at 64% occupancy ($77,140)
Occupancy Rate
Avg Daily Rate
Return Metrics
55.92% 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
55.92%
Cap Rate
21.45%
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
$11,818
Deductible property tax
$2,465
Your total deduction
-$970
Your adjusted annual income
$150,000 - -$970 = $150,970
Taxes on $150,970 (30%)
$45,291
Your old tax bill
$45,000
Your new tax bill
$45,291
Estimated tax savings
-$291
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