Haštalská Hlavní město Praha, 110 00
2 bed • 1 bath • 2 guests • $589,104
Annual Revenue
$35,374
Profit (Cash Flow)
-$22,637
Cap Rate
2.9%
Annual Revenue
AirDNA projects $149/night at 65% occupancy ($35,374)
Occupancy Rate
Avg Daily Rate
Return Metrics
-15.97% 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
-15.97%
Cap Rate
2.9%
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
$27,959
Deductible property tax
$5,832
Your total deduction
$104,473
Your adjusted annual income
$150,000 - $104,473 = $45,527
Taxes on $45,527 (30%)
$13,658
Your old tax bill
$45,000
Your new tax bill
$13,658
Estimated tax savings
$31,342
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