R. Arco do Carvalhão Lisboa, Lisboa
1 bed • 2 bath • 4 guests • $500,000
Annual Revenue
$36,378
Profit (Cash Flow)
$12,953
Cap Rate
3.7%
Annual Revenue
AirDNA projects $82/night at 83% occupancy ($24,859)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.49% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.49%
Cap Rate
3.68%
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
$0
Deductible property tax
$5,500
Your total deduction
$61,397
Your adjusted annual income
$150,000 - $61,397 = $88,603
Taxes on $88,603 (30%)
$26,581
Your old tax bill
$45,000
Your new tax bill
$26,581
Estimated tax savings
$18,419
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