132 Brookwater Ct Roseville, California, 95747-5959
5 bed • 3 bath • 8 guests • $450,000
Annual Revenue
$65,525
Profit (Cash Flow)
$7,267
Cap Rate
9.6%
Annual Revenue
AirDNA projects $345/night at 52% occupancy ($65,525)
Occupancy Rate
Avg Daily Rate
Return Metrics
27.68% 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
27.68%
Cap Rate
9.62%
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
$22,646
Deductible property tax
$4,500
Your total deduction
$52,401
Your adjusted annual income
$150,000 - $52,401 = $97,599
Taxes on $97,599 (30%)
$29,280
Your old tax bill
$45,000
Your new tax bill
$29,280
Estimated tax savings
$15,720
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