Waltershofener Str.
Freiburg im Breisgau, Baden-Württemberg, 79111
3 bed • 2.5 bath • 6 guests • $450,000
Annual Revenue
$31,191
Profit (Cash Flow)
-$16,891
Cash on Cash Return
-15.1%
Annual Revenue
AirDNA projects $122/night at 70% occupancy ($31,191).
Occupancy Rate
Avg Daily Rate
Return Metrics
-15.06% 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
-15.06%
Cap Rate
2.99%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$84,009
Your adjusted annual income
$150,000 - $84,009 = $65,990
Taxes on $65,990 (30%)
$19,797
Your old tax bill
$45,000
Your new tax bill
$19,797
Estimated tax savings
$25,202
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