82 Panorama Dr
Rosemount, Queensland, 4560
3 bed • 1.5 bath • 6 guests • $410,000
Annual Revenue
$36,290
Profit (Cash Flow)
-$9,755
Cash on Cash Return
-9.5%
Annual Revenue
AirDNA projects $184/night at 54% occupancy ($36,290).
Occupancy Rate
Avg Daily Rate
Return Metrics
-9.5% 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
-9.5%
Cap Rate
4.36%
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
$19,459
Deductible property tax
$4,058
Your total deduction
$71,240
Your adjusted annual income
$150,000 - $71,240 = $78,759
Taxes on $78,759 (30%)
$23,627
Your old tax bill
$45,000
Your new tax bill
$23,627
Estimated tax savings
$21,372
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