Carrer de Múrcia Canyelles, Catalunya, 08811
4 bed • 1 bath • 8 guests • $10,000
Annual Revenue
$29,950
Profit (Cash Flow)
$12,857
Cap Rate
141.8%
Annual Revenue
AirDNA projects $198/night at 67% occupancy ($48,453)
Occupancy Rate
Avg Daily Rate
Return Metrics
174.91% 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
174.91%
Cap Rate
141.76%
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
$369
Deductible property tax
$110
Your total deduction
-$11,258
Your adjusted annual income
$150,000 - -$11,258 = $161,258
Taxes on $161,258 (30%)
$48,377
Your old tax bill
$45,000
Your new tax bill
$48,377
Estimated tax savings
-$3,377
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