11130 Beckford Ave
Los Angeles, California, 91326-2329
5 bed • 4 bath • 12 guests • $800,000
Annual Revenue
$284,616
Profit (Cash Flow)
$179,972
Cash on Cash Return
91.4%
Annual Revenue
AirDNA projects $1039/night at 75% occupancy ($284,616).
Occupancy Rate
Avg Daily Rate
Return Metrics
91.35% 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
91.35%
Cap Rate
29.24%
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
$37,968
Deductible property tax
$7,919
Your total deduction
-$62,156
Your adjusted annual income
$150,000 - -$62,156 = $212,156
Taxes on $212,156 (30%)
$63,646
Your old tax bill
$45,000
Your new tax bill
$63,646
Estimated tax savings
-$18,646
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