2409 E Spaulding St Long Beach, California, 90804-2326
2 bed • 1 bath • 4 guests • $500,000
Annual Revenue
$59,257
Profit (Cash Flow)
$722
Cap Rate
7.5%
Annual Revenue
AirDNA projects $208/night at 78% occupancy ($59,257)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.56% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.56%
Cap Rate
7.52%
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
$23,904
Deductible property tax
$3,600
Your total deduction
$64,552
Your adjusted annual income
$150,000 - $64,552 = $85,448
Taxes on $85,448 (30%)
$25,634
Your old tax bill
$45,000
Your new tax bill
$25,634
Estimated tax savings
$19,366
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