Largo do Calvário
Lisboa, Lisboa, 1300-113
2 bed • 3 bath • 6 guests • $1,000,000
Annual Revenue
$79,988
Profit (Cash Flow)
$21,493
Cash on Cash Return
4.0%
Annual Revenue
AirDNA projects $140/night at 73% occupancy ($37,327).
Occupancy Rate
Avg Daily Rate
Return Metrics
4% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4%
Cap Rate
5.59%
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
$11,796
Deductible property tax
$11,000
Your total deduction
$118,170
Your adjusted annual income
$150,000 - $118,170 = $31,829
Taxes on $31,829 (30%)
$9,548
Your old tax bill
$45,000
Your new tax bill
$9,548
Estimated tax savings
$35,451
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