15 Kadin Way
Garberville, California, 95542
4 bed • 4 bath • 9 guests • $900,000
Annual Revenue
$21,783
Profit (Cash Flow)
-$55,436
Cash on Cash Return
-25.4%
Annual Revenue
AirDNA projects $84/night at 71% occupancy ($21,783).
Occupancy Rate
Avg Daily Rate
Return Metrics
-25.42% 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
-25.42%
Cap Rate
0.58%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$185,661
Your adjusted annual income
$150,000 - $185,661 = -$35,661
Taxes on -$35,661 (30%)
-$10,698
Your old tax bill
$45,000
Your new tax bill
-$10,698
Estimated tax savings
$55,698
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