7508 Rutledge Ave
Cleveland, Ohio, 44102-2045
3 bed • 3 bath • 9 guests • $450,000
Annual Revenue
$64,209
Profit (Cash Flow)
$11,834
Cash on Cash Return
10.5%
Annual Revenue
AirDNA projects $293/night at 60% occupancy ($64,209).
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
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
$55,363
Your adjusted annual income
$150,000 - $55,363 = $94,636
Taxes on $94,636 (30%)
$28,390
Your old tax bill
$45,000
Your new tax bill
$28,390
Estimated tax savings
$16,609
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