728 Dempster St Mount Prospect, Illinois, 60056
2 bed • 1 bath • 5 guests • $135,000
Annual Revenue
$35,502
Profit (Cash Flow)
$5,026
Cap Rate
10.0%
Annual Revenue
AirDNA projects $162/night at 60% occupancy ($35,502)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.47% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.47%
Cap Rate
10.03%
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
$5,435
Deductible property tax
$1,485
Your total deduction
$14,414
Your adjusted annual income
$150,000 - $14,414 = $135,586
Taxes on $135,586 (30%)
$40,676
Your old tax bill
$45,000
Your new tax bill
$40,676
Estimated tax savings
$4,324
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