1096 Ponderosa Ave
San Marcos, California, 92069-2146
4 bed • 2 bath • 10 guests • $850,000
Annual Revenue
$96,862
Profit (Cash Flow)
$13,254
Cash on Cash Return
6.4%
Annual Revenue
AirDNA projects $408/night at 65% occupancy ($96,862).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.43% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.43%
Cap Rate
8.3%
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
$40,341
Deductible property tax
$8,415
Your total deduction
$109,805
Your adjusted annual income
$150,000 - $109,805 = $40,194
Taxes on $40,194 (30%)
$12,058
Your old tax bill
$45,000
Your new tax bill
$12,058
Estimated tax savings
$32,941
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