150 Fern Dr
Pasadena, California, 91105-1214
4 bed • 5 bath • 6 guests • $2,100,000
Annual Revenue
$243,676
Profit (Cash Flow)
$56,670
Cash on Cash Return
11.5%
Annual Revenue
AirDNA projects $1283/night at 55% occupancy ($257,734).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.46% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.46%
Cap Rate
9.44%
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
$99,668
Deductible property tax
$20,789
Your total deduction
$237,964
Your adjusted annual income
$150,000 - $237,964 = -$87,964
Taxes on -$87,964 (30%)
-$26,389
Your old tax bill
$45,000
Your new tax bill
-$26,389
Estimated tax savings
$71,389
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