C. Isla Canela
Lepe, Andalucía, 21440
2 bed • 2 bath • 6 guests • $150,000
Annual Revenue
$14,989
Profit (Cash Flow)
-$8,739
Cash on Cash Return
-14.1%
Annual Revenue
AirDNA projects $108/night at 32% occupancy ($12,622).
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.09% 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
-14.09%
Cap Rate
-0.42%
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
$4,982
Deductible property tax
$1,650
Your total deduction
$33,475
Your adjusted annual income
$150,000 - $33,475 = $116,524
Taxes on $116,524 (30%)
$34,957
Your old tax bill
$45,000
Your new tax bill
$34,957
Estimated tax savings
$10,042
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