unit 63/14-16 Station St Homebush, New South Wales, 2140
2 bed • 2 bath • 4 guests • $650,000
Annual Revenue
$38,095
Profit (Cash Flow)
-$24,373
Cap Rate
3.0%
Annual Revenue
AirDNA projects $149/night at 70% occupancy ($38,095)
Occupancy Rate
Avg Daily Rate
Return Metrics
-15.62% 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
-15.62%
Cap Rate
2.99%
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
$30,850
Deductible property tax
$6,435
Your total deduction
$114,597
Your adjusted annual income
$150,000 - $114,597 = $35,403
Taxes on $35,403 (30%)
$10,621
Your old tax bill
$45,000
Your new tax bill
$10,621
Estimated tax savings
$34,379
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