8 Willimantic
Rochester, Illinois, 62563-9402
4 bed • 2 bath • 12 guests • $239,900
Annual Revenue
$33,102
Profit (Cash Flow)
-$1,057
Cash on Cash Return
-1.6%
Annual Revenue
AirDNA projects $159/night at 57% occupancy ($33,102).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.6% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.6%
Cap Rate
6.3%
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
$11,385
Deductible property tax
$2,375
Your total deduction
$40,618
Your adjusted annual income
$150,000 - $40,618 = $109,381
Taxes on $109,381 (30%)
$32,814
Your old tax bill
$45,000
Your new tax bill
$32,814
Estimated tax savings
$12,185
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