972 E Pleasant Run Pkwy Dr N
Indianapolis, Indiana, 46203-3973
4 bed • 2.5 bath • 12 guests • $385,000
Annual Revenue
$55,597
Profit (Cash Flow)
$8,721
Cash on Cash Return
8.8%
Annual Revenue
AirDNA projects $354/night at 43% occupancy ($55,597).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.79% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.79%
Cap Rate
9.01%
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
$50,775
Your adjusted annual income
$150,000 - $50,775 = $99,224
Taxes on $99,224 (30%)
$29,767
Your old tax bill
$45,000
Your new tax bill
$29,767
Estimated tax savings
$15,232
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