2122 N Fitch Mountain Rd
Healdsburg, California, 95448
3 bed • 2 bath • 9 guests • $350,000
Annual Revenue
$113,758
Profit (Cash Flow)
$61,686
Cash on Cash Return
69.3%
Annual Revenue
AirDNA projects $537/night at 58% occupancy ($113,758).
Occupancy Rate
Avg Daily Rate
Return Metrics
69.31% 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
69.31%
Cap Rate
24.36%
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
$16,611
Deductible property tax
$3,464
Your total deduction
-$8,336
Your adjusted annual income
$150,000 - -$8,336 = $158,336
Taxes on $158,336 (30%)
$47,500
Your old tax bill
$45,000
Your new tax bill
$47,500
Estimated tax savings
-$2,500
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