15175 Willow Glen Rd California, 95919
4 bed • 2 bath • 12 guests • $209,000
Annual Revenue
$74,875
Profit (Cash Flow)
$37,373
Cap Rate
24.6%
Annual Revenue
AirDNA projects $312/night at 51% occupancy ($58,118)
Occupancy Rate
Avg Daily Rate
Return Metrics
63.8% 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
63.8%
Cap Rate
24.62%
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
$9,919
Deductible property tax
$2,069
Your total deduction
-$6,741
Your adjusted annual income
$150,000 - -$6,741 = $156,741
Taxes on $156,741 (30%)
$47,022
Your old tax bill
$45,000
Your new tax bill
$47,022
Estimated tax savings
-$2,022
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