1725 Nacimiento Lake Dr
Paso Robles, California, 93446-7788
5 bed • 3 bath • 15 guests • $1,550,000
Annual Revenue
$232,353
Profit (Cash Flow)
$90,131
Cash on Cash Return
42.1%
Annual Revenue
AirDNA projects $896/night at 71% occupancy ($232,353).
Occupancy Rate
Avg Daily Rate
Return Metrics
42.06% 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
42.06%
Cap Rate
12.97%
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
$75,919
Deductible property tax
$15,810
Your total deduction
$126,600
Your adjusted annual income
$150,000 - $126,600 = $23,399
Taxes on $23,399 (30%)
$7,019
Your old tax bill
$45,000
Your new tax bill
$7,019
Estimated tax savings
$37,980
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