7508 Rutledge Ave Cleveland, Ohio, 44102-2045
3 bed • 3 bath • 9 guests • $450,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$64,210
Profit (Cash Flow)
$11,835
Cap Rate
9.4%
Annual Revenue
AirDNA projects $293/night at 60% occupancy ($64,210)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.54% 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
10.54%
Cap Rate
9.37%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$51,444
Your adjusted annual income
$150,000 - $51,444 = $98,556
Taxes on $98,556 (30%)
$29,567
Your old tax bill
$45,000
Your new tax bill
$29,567
Estimated tax savings
$15,433
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