Pl. Cruz del Humilladero
Málaga, Andalucía, 29006
2 bed • 2 bath • 6 guests • $150,000
Annual Revenue
$28,752
Profit (Cash Flow)
-$2,433
Cash on Cash Return
-5.9%
Annual Revenue
AirDNA projects $123/night at 64% occupancy ($28,752).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.93% 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
-5.93%
Cap Rate
5.12%
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
$7,119
Deductible property tax
$1,484
Your total deduction
$27,126
Your adjusted annual income
$150,000 - $27,126 = $122,873
Taxes on $122,873 (30%)
$36,862
Your old tax bill
$45,000
Your new tax bill
$36,862
Estimated tax savings
$8,137
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