101 C. 8
Río Lagartos, Yucatán, 97720
2 bed • 1 bath • 4 guests • $40,000
Annual Revenue
$40,739
Profit (Cash Flow)
$19,075
Cash on Cash Return
123.5%
Annual Revenue
AirDNA projects $43/night at 26% occupancy ($4,083).
Occupancy Rate
Avg Daily Rate
Return Metrics
123.46% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
123.46%
Cap Rate
54.4%
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
$1,898
Deductible property tax
$395
Your total deduction
-$9,590
Your adjusted annual income
$150,000 - -$9,590 = $159,590
Taxes on $159,590 (30%)
$47,877
Your old tax bill
$45,000
Your new tax bill
$47,877
Estimated tax savings
-$2,877
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