911 N Maple St
Bloomington, Indiana, 47404-3319
2 bed • 2 bath • 4 guests • $243,899
Annual Revenue
$34,351
Profit (Cash Flow)
-$246
Cash on Cash Return
-0.4%
Annual Revenue
AirDNA projects $209/night at 45% occupancy ($34,351).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.39% 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
-0.39%
Cap Rate
6.64%
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
$11,575
Deductible property tax
$2,414
Your total deduction
$37,789
Your adjusted annual income
$150,000 - $37,789 = $112,210
Taxes on $112,210 (30%)
$33,663
Your old tax bill
$45,000
Your new tax bill
$33,663
Estimated tax savings
$11,336
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