175 Alta Ave Landers, California, 92285
2 bed • 1 bath • 4 guests • $299,000
Annual Revenue
$59,045
Profit (Cash Flow)
$17,529
Cap Rate
12.6%
Annual Revenue
AirDNA projects $274/night at 59% occupancy ($59,045)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.36% 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
23.36%
Cap Rate
12.6%
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
$14,191
Deductible property tax
$2,960
Your total deduction
$24,604
Your adjusted annual income
$150,000 - $24,604 = $125,396
Taxes on $125,396 (30%)
$37,619
Your old tax bill
$45,000
Your new tax bill
$37,619
Estimated tax savings
$7,381
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