115 S Park Way Santa Cruz, California, 95062-2201
3 bed • 3 bath • 8 guests • $350,000
Annual Revenue
$141,634
Profit (Cash Flow)
$85,938
Cap Rate
31.3%
Annual Revenue
AirDNA projects $562/night at 69% occupancy ($141,634)
Occupancy Rate
Avg Daily Rate
Return Metrics
96.28% 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
96.28%
Cap Rate
31.29%
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
$16,611
Deductible property tax
$3,465
Your total deduction
-$36,348
Your adjusted annual income
$150,000 - -$36,348 = $186,348
Taxes on $186,348 (30%)
$55,904
Your old tax bill
$45,000
Your new tax bill
$55,904
Estimated tax savings
-$10,904
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