Mt Ebal Rd Indiana, 47401
2 bed • 1.5 bath • 4 guests • $300,000
Annual Revenue
$175,317
Profit (Cash Flow)
$118,614
Cap Rate
46.3%
Annual Revenue
AirDNA projects $243/night at 48% occupancy ($42,602)
Occupancy Rate
Avg Daily Rate
Return Metrics
157.36% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
157.36%
Cap Rate
46.28%
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
$14,238
Deductible property tax
$2,970
Your total deduction
-$76,324
Your adjusted annual income
$150,000 - -$76,324 = $226,324
Taxes on $226,324 (30%)
$67,897
Your old tax bill
$45,000
Your new tax bill
$67,897
Estimated tax savings
-$22,897
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