2238 Geary Blvd
San Francisco, California, 94115-3416
4 bed • 3 bath • 8 guests • $600,000
Annual Revenue
$264,842
Profit (Cash Flow)
$176,268
Cash on Cash Return
118.5%
Annual Revenue
AirDNA projects $1229/night at 59% occupancy ($264,842).
Occupancy Rate
Avg Daily Rate
Return Metrics
118.49% 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
118.49%
Cap Rate
36.12%
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
$28,476
Deductible property tax
$5,939
Your total deduction
-$87,257
Your adjusted annual income
$150,000 - -$87,257 = $237,257
Taxes on $237,257 (30%)
$71,177
Your old tax bill
$45,000
Your new tax bill
$71,177
Estimated tax savings
-$26,177
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