1307 Via Rancho Pkwy
Escondido, California, 92029
4 bed • 2 bath • 12 guests • $1,300,000
Annual Revenue
$91,311
Profit (Cash Flow)
-$40,859
Cash on Cash Return
-20.1%
Annual Revenue
AirDNA projects $542/night at 83% occupancy ($164,308).
Occupancy Rate
Avg Daily Rate
Return Metrics
-20.07% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.07%
Cap Rate
4.03%
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
$61,217
Deductible property tax
$9,490
Your total deduction
$231,400
Your adjusted annual income
$150,000 - $231,400 = -$81,400
Taxes on -$81,400 (30%)
-$24,420
Your old tax bill
$45,000
Your new tax bill
-$24,420
Estimated tax savings
$69,420
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