Marina de Vilamoura Quarteira, Faro, 8125-406
1 bed • 1 bath • 2 guests • $300,000
Annual Revenue
$25,311
Profit (Cash Flow)
-$10,595
Cap Rate
2.8%
Annual Revenue
AirDNA projects $126/night at 55% occupancy ($25,311)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.46% 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
-14.46%
Cap Rate
2.78%
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
$12,078
Deductible property tax
$3,300
Your total deduction
$51,942
Your adjusted annual income
$150,000 - $51,942 = $98,058
Taxes on $98,058 (30%)
$29,417
Your old tax bill
$45,000
Your new tax bill
$29,417
Estimated tax savings
$15,583
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