Koregaon Park Rd Pune, Maharashtra, 411001
3 bed • 3 bath • 10 guests • $120,000
Annual Revenue
$22,554
Profit (Cash Flow)
$12,206
Cap Rate
10.5%
Annual Revenue
AirDNA projects $95/night at 43% occupancy ($14,920)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.22% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
6.7%
Revenue Appreciation
0%
Cash on Cash Return
9.22%
Cap Rate
10.47%
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
$0
Deductible property tax
$360
Your total deduction
$7,109
Your adjusted annual income
$150,000 - $7,109 = $142,891
Taxes on $142,891 (30%)
$42,867
Your old tax bill
$45,000
Your new tax bill
$42,867
Estimated tax savings
$2,133
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