1900 Penmar Ave Los Angeles, California, 90291-2950
4 bed • 5 bath • 6 guests • $2,650,000
Annual Revenue
$180,467
Profit (Cash Flow)
-$3,014
Cap Rate
5.4%
Annual Revenue
AirDNA projects $953/night at 81% occupancy ($281,943)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.28% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
4.6%
Revenue Appreciation
0%
Cash on Cash Return
-0.28%
Cap Rate
5.4%
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
$99,045
Deductible property tax
$26,235
Your total deduction
$371,409
Your adjusted annual income
$150,000 - $371,409 = -$221,409
Taxes on -$221,409 (30%)
-$66,423
Your old tax bill
$45,000
Your new tax bill
-$66,423
Estimated tax savings
$111,423
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