PR-1 San Juan, San Juan
4 bed • 2 bath • 10 guests • $260,000
Annual Revenue
$99,098
Profit (Cash Flow)
$55,003
Cap Rate
27.9%
Annual Revenue
AirDNA projects $399/night at 68% occupancy ($99,098)
Occupancy Rate
Avg Daily Rate
Return Metrics
78.24% 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
78.24%
Cap Rate
27.89%
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
$12,340
Deductible property tax
$2,574
Your total deduction
-$17,395
Your adjusted annual income
$150,000 - -$17,395 = $167,395
Taxes on $167,395 (30%)
$50,218
Your old tax bill
$45,000
Your new tax bill
$50,218
Estimated tax savings
-$5,218
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