Halar Rd Delhi, Delhi, 110085
2 bed • 1.5 bath • 3 guests • $100
Annual Revenue
$73,049
Profit (Cash Flow)
$49,872
Cap Rate
49872.5%
Annual Revenue
AirDNA projects $26/night at 59% occupancy ($5,603)
Occupancy Rate
Avg Daily Rate
Return Metrics
779.5% 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
779.5%
Cap Rate
49,872.45%
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
$5
Deductible property tax
$1
Your total deduction
-$48,628
Your adjusted annual income
$150,000 - -$48,628 = $198,628
Taxes on $198,628 (30%)
$59,588
Your old tax bill
$45,000
Your new tax bill
$59,588
Estimated tax savings
-$14,588
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