722 Chestnut St
Emporia, Kansas, 66801-2541
3 bed • 1 bath • 5 guests • $80,000
Annual Revenue
$44,136
Profit (Cash Flow)
$19,330
Cash on Cash Return
72.5%
Annual Revenue
AirDNA projects $159/night at 62% occupancy ($36,005).
Occupancy Rate
Avg Daily Rate
Return Metrics
72.53% 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
72.53%
Cap Rate
30.89%
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
-$3,092
Your adjusted annual income
$150,000 - -$3,092 = $153,092
Taxes on $153,092 (30%)
$45,927
Your old tax bill
$45,000
Your new tax bill
$45,927
Estimated tax savings
-$927
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