44 Villaggio Unrra
Castelnuovo di Garfagnana, Toscana, 55032
3 bed • 2 bath • 9 guests • $150,000
Annual Revenue
$23,171
Profit (Cash Flow)
-$3,637
Cash on Cash Return
-8.5%
Annual Revenue
AirDNA projects $104/night at 61% occupancy ($23,171).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.45% 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
-8.45%
Cap Rate
4.31%
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
$7,119
Deductible property tax
$1,484
Your total deduction
$29,609
Your adjusted annual income
$150,000 - $29,609 = $120,390
Taxes on $120,390 (30%)
$36,117
Your old tax bill
$45,000
Your new tax bill
$36,117
Estimated tax savings
$8,882
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