16770 CA-76
Pauma Valley, California, 92061-9509
3 bed • 3 bath • 12 guests • $950,000
Annual Revenue
$68,388
Profit (Cash Flow)
-$18,262
Cash on Cash Return
-8.0%
Annual Revenue
AirDNA projects $302/night at 62% occupancy ($68,388).
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.03% 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
-8.03%
Cap Rate
4.82%
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
$45,087
Deductible property tax
$9,405
Your total deduction
$153,891
Your adjusted annual income
$150,000 - $153,891 = -$3,891
Taxes on -$3,891 (30%)
-$1,167
Your old tax bill
$45,000
Your new tax bill
-$1,167
Estimated tax savings
$46,167
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