2270 Cavanagh Cir Los Angeles, California, 90032-3901
2 bed • 2 bath • 6 guests • $800,000
Annual Revenue
$48,493
Profit (Cash Flow)
-$25,455
Cap Rate
3.6%
Annual Revenue
AirDNA projects $187/night at 71% occupancy ($48,493)
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.36% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.36%
Cap Rate
3.56%
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
$37,969
Deductible property tax
$7,920
Your total deduction
$136,199
Your adjusted annual income
$150,000 - $136,199 = $13,801
Taxes on $13,801 (30%)
$4,140
Your old tax bill
$45,000
Your new tax bill
$4,140
Estimated tax savings
$40,860
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