20418 Tricia Way
Saratoga, California, 95070-4352
4 bed • 2.5 bath • 9 guests • $0
Annual Revenue
$81,960
Profit (Cash Flow)
$57,625
Cash on Cash Return
542.4%
Annual Revenue
AirDNA projects $408/night at 55% occupancy ($81,960).
Occupancy Rate
Avg Daily Rate
Return Metrics
542.36% 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
542.36%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$50,825
Your adjusted annual income
$150,000 - -$50,825 = $200,825
Taxes on $200,825 (30%)
$60,247
Your old tax bill
$45,000
Your new tax bill
$60,247
Estimated tax savings
-$15,247
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