22 Tv. André Rebelo
Albufeira, Faro, 8200-002
3 bed • 2 bath • 6 guests • $500,000
Annual Revenue
$31,593
Profit (Cash Flow)
-$20,153
Cash on Cash Return
-16.3%
Annual Revenue
AirDNA projects $173/night at 50% occupancy ($31,593).
Occupancy Rate
Avg Daily Rate
Return Metrics
-16.31% 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
-16.31%
Cap Rate
2.71%
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
$23,730
Deductible property tax
$4,949
Your total deduction
$94,036
Your adjusted annual income
$150,000 - $94,036 = $55,963
Taxes on $55,963 (30%)
$16,789
Your old tax bill
$45,000
Your new tax bill
$16,789
Estimated tax savings
$28,210
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