Bechmezzine-Bterram Kfar Hazir, North Governorate
6 bed • 6 bath • 10 guests • $500,000
Annual Revenue
$182,622
Profit (Cash Flow)
$111,481
Cap Rate
29.0%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
85.42% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3.1%
Revenue Appreciation
0%
Cash on Cash Return
85.42%
Cap Rate
29.04%
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
$23,731
Deductible property tax
$4,950
Your total deduction
-$40,063
Your adjusted annual income
$150,000 - -$40,063 = $190,063
Taxes on $190,063 (30%)
$57,019
Your old tax bill
$45,000
Your new tax bill
$57,019
Estimated tax savings
-$12,019
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