17035 Shake Ridge Rd
Sutter Creek, California, 95685-9747
1 bed • 1 bath • 2 guests • $50,000
Annual Revenue
$41,214
Profit (Cash Flow)
$18,804
Cash on Cash Return
119.4%
Annual Revenue
AirDNA projects $217/night at 52% occupancy ($41,214).
Occupancy Rate
Avg Daily Rate
Return Metrics
119.39% 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
119.39%
Cap Rate
44.35%
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
$2,373
Deductible property tax
$494
Your total deduction
-$9,240
Your adjusted annual income
$150,000 - -$9,240 = $159,240
Taxes on $159,240 (30%)
$47,772
Your old tax bill
$45,000
Your new tax bill
$47,772
Estimated tax savings
-$2,772
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