130 W Racquet Club Rd
Palm Springs, California, 92262
1 bed • 1 bath • 4 guests • $350,000
Annual Revenue
$45,819
Profit (Cash Flow)
$2,483
Cash on Cash Return
2.9%
Annual Revenue
AirDNA projects $193/night at 65% occupancy ($45,819).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.93% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.93%
Cap Rate
7.41%
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
$16,611
Deductible property tax
$3,325
Your total deduction
$48,150
Your adjusted annual income
$150,000 - $48,150 = $101,849
Taxes on $101,849 (30%)
$30,554
Your old tax bill
$45,000
Your new tax bill
$30,554
Estimated tax savings
$14,445
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