1107 W 69th St
Los Angeles, California, 90044-2530
4 bed • 3 bath • 10 guests • $750,000
Annual Revenue
$129,570
Profit (Cash Flow)
$48,454
Cash on Cash Return
26.4%
Annual Revenue
AirDNA projects $473/night at 75% occupancy ($129,570).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.44% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.44%
Cap Rate
13.2%
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
$35,595
Deductible property tax
$7,424
Your total deduction
$61,077
Your adjusted annual income
$150,000 - $61,077 = $88,922
Taxes on $88,922 (30%)
$26,676
Your old tax bill
$45,000
Your new tax bill
$26,676
Estimated tax savings
$18,323
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