1585 Charleston Rd
Mountain View, California, 94043-1225
2 bed • 3 bath • 8 guests • $500,000
Annual Revenue
$620,480
Profit (Cash Flow)
$492,417
Cash on Cash Return
404.4%
Annual Revenue
AirDNA projects $331/night at 65% occupancy ($78,582).
Occupancy Rate
Avg Daily Rate
Return Metrics
404.44% 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
404.44%
Cap Rate
105.22%
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
$23,730
Deductible property tax
$4,949
Your total deduction
-$419,655
Your adjusted annual income
$150,000 - -$419,655 = $569,655
Taxes on $569,655 (30%)
$170,896
Your old tax bill
$45,000
Your new tax bill
$170,896
Estimated tax savings
-$125,896
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