8978 E Backwater Rd
North Webster, Indiana, 46555-9527
3 bed • 2 bath • 10 guests • $385,000
Annual Revenue
$43,098
Profit (Cash Flow)
-$2,152
Cash on Cash Return
-2.2%
Annual Revenue
AirDNA projects $190/night at 59% occupancy ($40,943).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.21% 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
-2.21%
Cap Rate
6.18%
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
$18,272
Deductible property tax
$3,811
Your total deduction
$60,289
Your adjusted annual income
$150,000 - $60,289 = $89,710
Taxes on $89,710 (30%)
$26,913
Your old tax bill
$45,000
Your new tax bill
$26,913
Estimated tax savings
$18,086
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