MN-217
Minnesota
3 bed • 1 bath • 6 guests • $350,000
Annual Revenue
$0
Profit (Cash Flow)
-$37,284
Cash on Cash Return
-42.0%
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
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
$3,464
Your total deduction
$90,473
Your adjusted annual income
$150,000 - $90,473 = $59,526
Taxes on $59,526 (30%)
$17,857
Your old tax bill
$45,000
Your new tax bill
$17,857
Estimated tax savings
$27,142
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