Long St Cape Town, Western Cape, 8000
4 bed • 3.5 bath • 8 guests • $4,000,000
Annual Revenue
$50,521
Profit (Cash Flow)
-$239,547
Cap Rate
0.8%
Annual Revenue
AirDNA projects $247/night at 56% occupancy ($50,521)
Occupancy Rate
Avg Daily Rate
Return Metrics
-25.73% 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
-25.73%
Cap Rate
0.75%
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
$189,844
Deductible property tax
$39,600
Your total deduction
$789,116
Your adjusted annual income
$150,000 - $789,116 = -$639,116
Taxes on -$639,116 (30%)
-$191,735
Your old tax bill
$45,000
Your new tax bill
-$191,735
Estimated tax savings
$236,735
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