220 Jefferson St Napa, California, 94559-3700
4 bed • 3 bath • 14 guests • $1,300,000
Annual Revenue
$195,179
Profit (Cash Flow)
$68,442
Cap Rate
12.0%
Annual Revenue
AirDNA projects $694/night at 77% occupancy ($195,179)
Occupancy Rate
Avg Daily Rate
Return Metrics
22.09% 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
22.09%
Cap Rate
12%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$111,561
Your adjusted annual income
$150,000 - $111,561 = $38,439
Taxes on $38,439 (30%)
$11,532
Your old tax bill
$45,000
Your new tax bill
$11,532
Estimated tax savings
$33,468
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