1201 E Armando Dr
Long Beach, California, 90807-3702
4 bed • 2 bath • 10 guests • $950,000
Annual Revenue
$113,408
Profit (Cash Flow)
$14,078
Cash on Cash Return
47.7%
Annual Revenue
AirDNA projects $325/night at 79% occupancy ($93,776).
Occupancy Rate
Avg Daily Rate
Return Metrics
47.72% 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
47.72%
Cap Rate
9.95%
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
$61,119
Deductible property tax
$8,441
Your total deduction
$121,322
Your adjusted annual income
$150,000 - $121,322 = $28,677
Taxes on $28,677 (30%)
$8,603
Your old tax bill
$45,000
Your new tax bill
$8,603
Estimated tax savings
$36,396
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