184 Pamela Dr
Fallbrook, California, 92028-8972
3 bed • 3 bath • 9 guests • $925,000
Annual Revenue
$89,075
Profit (Cash Flow)
$1,427
Cash on Cash Return
0.6%
Annual Revenue
AirDNA projects $469/night at 52% occupancy ($89,075).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.64% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.64%
Cap Rate
6.89%
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
$43,901
Deductible property tax
$9,157
Your total deduction
$130,784
Your adjusted annual income
$150,000 - $130,784 = $19,215
Taxes on $19,215 (30%)
$5,764
Your old tax bill
$45,000
Your new tax bill
$5,764
Estimated tax savings
$39,235
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