1712 Stanford Ave Redondo Beach, California, 90278-2742
4 bed • 3 bath • 10 guests • $1,400,000
Annual Revenue
$176,778
Profit (Cash Flow)
$45,689
Cap Rate
10.0%
Annual Revenue
AirDNA projects $484/night at 58% occupancy ($102,531)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.73% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.73%
Cap Rate
10%
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
$66,445
Deductible property tax
$13,860
Your total deduction
$148,002
Your adjusted annual income
$150,000 - $148,002 = $1,998
Taxes on $1,998 (30%)
$599
Your old tax bill
$45,000
Your new tax bill
$599
Estimated tax savings
$44,401
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