Waltershofener Str. Freiburg im Breisgau, Baden-Württemberg, 79111
3 bed • 2.5 bath • 6 guests • $450,000
Annual Revenue
$31,192
Profit (Cash Flow)
-$16,891
Cap Rate
3.0%
Annual Revenue
AirDNA projects $122/night at 70% occupancy ($31,192)
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 (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
$21,357
Deductible property tax
$4,455
Your total deduction
$80,145
Your adjusted annual income
$150,000 - $80,145 = $69,855
Taxes on $69,855 (30%)
$20,956
Your old tax bill
$45,000
Your new tax bill
$20,956
Estimated tax savings
$24,044
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