7507 Kilmer Ln
Indianapolis, Indiana, 46256-1631
3 bed • 2 bath • 8 guests • $325,000
Annual Revenue
$87,658
Profit (Cash Flow)
$32,114
Cash on Cash Return
33.7%
Annual Revenue
AirDNA projects $243/night at 60% occupancy ($53,252).
Occupancy Rate
Avg Daily Rate
Return Metrics
33.71% 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
33.71%
Cap Rate
19.73%
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
$19,910
Deductible property tax
$9,750
Your total deduction
$26,400
Your adjusted annual income
$150,000 - $26,400 = $123,599
Taxes on $123,599 (30%)
$37,079
Your old tax bill
$45,000
Your new tax bill
$37,079
Estimated tax savings
$7,920
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