2220 Dwight Way
Berkeley, California, 94704
4 bed • 2 bath • 2 guests • $300,000
Annual Revenue
$95,109
Profit (Cash Flow)
$48,833
Cash on Cash Return
61.4%
Annual Revenue
AirDNA projects $420/night at 62% occupancy ($95,109).
Occupancy Rate
Avg Daily Rate
Return Metrics
61.42% 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
61.42%
Cap Rate
23.02%
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
$14,238
Deductible property tax
$2,969
Your total deduction
-$1,047
Your adjusted annual income
$150,000 - -$1,047 = $151,047
Taxes on $151,047 (30%)
$45,314
Your old tax bill
$45,000
Your new tax bill
$45,314
Estimated tax savings
-$314
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