Av. de Juan Antonio Samaranch
Madrid, Comunidad de Madrid, 28055
2 bed • 1 bath • 4 guests • $560,000
Annual Revenue
$26,757
Profit (Cash Flow)
-$28,164
Cash on Cash Return
-20.9%
Annual Revenue
AirDNA projects $99/night at 74% occupancy ($26,757).
Occupancy Rate
Avg Daily Rate
Return Metrics
-20.85% 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
-20.85%
Cap Rate
1.71%
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
$26,578
Deductible property tax
$5,543
Your total deduction
$108,822
Your adjusted annual income
$150,000 - $108,822 = $41,177
Taxes on $41,177 (30%)
$12,353
Your old tax bill
$45,000
Your new tax bill
$12,353
Estimated tax savings
$32,646
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