AD Block Central Ave Delhi, Delhi, 110088
2 bed • 2 bath • 4 guests • $121,000
Annual Revenue
$13,149
Profit (Cash Flow)
-$10,401
Cap Rate
-1.9%
Annual Revenue
AirDNA projects $36/night at 60% occupancy ($7,889)
Occupancy Rate
Avg Daily Rate
Return Metrics
-30.29% 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
-30.29%
Cap Rate
-1.85%
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
$5,743
Deductible property tax
$1,198
Your total deduction
$28,212
Your adjusted annual income
$150,000 - $28,212 = $121,788
Taxes on $121,788 (30%)
$36,536
Your old tax bill
$45,000
Your new tax bill
$36,536
Estimated tax savings
$8,464
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