MN-217 Minnesota
3 bed • 1 bath • 6 guests • $350,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$0
Profit (Cash Flow)
-$37,284
Cap Rate
-3.9%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-42.01% 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
-42.01%
Cap Rate
-3.9%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$86,778
Your adjusted annual income
$150,000 - $86,778 = $63,222
Taxes on $63,222 (30%)
$18,967
Your old tax bill
$45,000
Your new tax bill
$18,967
Estimated tax savings
$26,033
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