Rruga Komuna e Parisit
Tirana, Tirana County
2 bed • 1 bath • 4 guests • $100,000
Annual Revenue
$5,843
Profit (Cash Flow)
-$6,603
Cash on Cash Return
-22.6%
Annual Revenue
AirDNA projects $51/night at 58% occupancy ($10,803).
Occupancy Rate
Avg Daily Rate
Return Metrics
-22.57% 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
-22.57%
Cap Rate
3.76%
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
$2,223
Deductible property tax
$1,100
Your total deduction
$18,255
Your adjusted annual income
$150,000 - $18,255 = $131,744
Taxes on $131,744 (30%)
$39,523
Your old tax bill
$45,000
Your new tax bill
$39,523
Estimated tax savings
$5,476
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