222 Joannie Way
Vista, California, 92083-7608
4 bed • 3 bath • 12 guests • $950,000
Annual Revenue
$138,588
Profit (Cash Flow)
$42,811
Cash on Cash Return
18.7%
Annual Revenue
AirDNA projects $558/night at 68% occupancy ($138,588).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.67% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.67%
Cap Rate
11.25%
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
$45,087
Deductible property tax
$9,405
Your total deduction
$94,097
Your adjusted annual income
$150,000 - $94,097 = $55,902
Taxes on $55,902 (30%)
$16,770
Your old tax bill
$45,000
Your new tax bill
$16,770
Estimated tax savings
$28,229
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