Bechmezzine-Bterram
Kfar Hazir, North Governorate
6 bed • 6 bath • 10 guests • $500,000
Annual Revenue
$182,622
Profit (Cash Flow)
$111,481
Cash on Cash Return
85.4%
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
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
$23,730
Deductible property tax
$4,949
Your total deduction
-$33,118
Your adjusted annual income
$150,000 - -$33,118 = $183,118
Taxes on $183,118 (30%)
$54,935
Your old tax bill
$45,000
Your new tax bill
$54,935
Estimated tax savings
-$9,935
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