2 H. V. Nyholms Vej
Frederiksberg, 2000
2 bed • 1.5 bath • 6 guests • $700,000
Annual Revenue
$43,047
Profit (Cash Flow)
-$23,436
Cash on Cash Return
-14.0%
Annual Revenue
AirDNA projects $166/night at 71% occupancy ($43,047).
Occupancy Rate
Avg Daily Rate
Return Metrics
-14% 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%
Cap Rate
3.39%
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
$33,222
Deductible property tax
$6,929
Your total deduction
$123,336
Your adjusted annual income
$150,000 - $123,336 = $26,663
Taxes on $26,663 (30%)
$7,999
Your old tax bill
$45,000
Your new tax bill
$7,999
Estimated tax savings
$37,000
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