925 Marlene Dr Terrytown, Louisiana, 70056
5 bed • 4 bath • 10 guests • $430,000
Annual Revenue
$167,654
Profit (Cash Flow)
$99,875
Cap Rate
30.7%
Annual Revenue
AirDNA projects $778/night at 59% occupancy ($167,654)
Occupancy Rate
Avg Daily Rate
Return Metrics
89.25% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
89.25%
Cap Rate
30.73%
Tax Calculator (USA)
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
$23,994
Deductible property tax
$4,730
Your total deduction
-$37,764
Your adjusted annual income
$150,000 - -$37,764 = $187,764
Taxes on $187,764 (30%)
$56,329
Your old tax bill
$45,000
Your new tax bill
$56,329
Estimated tax savings
-$11,329
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