Residencial Las Margaritas Santo Domingo, Distrito Nacional
4 bed • 4 bath • 8 guests • $300,000
Annual Revenue
$65,744
Profit (Cash Flow)
$40,217
Cap Rate
14.5%
Annual Revenue
AirDNA projects $65/night at 54% occupancy ($12,820)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.56% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.56%
Cap Rate
14.5%
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
$3,300
Your total deduction
$5,984
Your adjusted annual income
$150,000 - $5,984 = $144,016
Taxes on $144,016 (30%)
$43,205
Your old tax bill
$45,000
Your new tax bill
$43,205
Estimated tax savings
$1,795
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