1652 Sunflower Ct N Palm Springs, California, 92262-9736
3 bed • 2 bath • 8 guests • $270,000
Annual Revenue
$122,616
Profit (Cash Flow)
$76,232
Cap Rate
34.4%
Annual Revenue
AirDNA projects $569/night at 59% occupancy ($122,616)
Occupancy Rate
Avg Daily Rate
Return Metrics
107.97% 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
107.97%
Cap Rate
34.44%
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
$10,870
Deductible property tax
$2,700
Your total deduction
-$38,114
Your adjusted annual income
$150,000 - -$38,114 = $188,114
Taxes on $188,114 (30%)
$56,434
Your old tax bill
$45,000
Your new tax bill
$56,434
Estimated tax savings
-$11,434
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