213 S Pacific St apt b
Oceanside, California, 92054-2964
2 bed • 2 bath • 6 guests • $900,000
Annual Revenue
$110,756
Profit (Cash Flow)
$21,970
Cash on Cash Return
10.3%
Annual Revenue
AirDNA projects $324/night at 67% occupancy ($79,287).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.29% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.29%
Cap Rate
9.18%
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
$42,714
Deductible property tax
$8,910
Your total deduction
$105,374
Your adjusted annual income
$150,000 - $105,374 = $44,625
Taxes on $44,625 (30%)
$13,387
Your old tax bill
$45,000
Your new tax bill
$13,387
Estimated tax savings
$31,612
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