250 W Cortez Rd
Palm Springs, California, 92262-1910
4 bed • 3 bath • 12 guests • $1,200,000
Annual Revenue
$183,809
Profit (Cash Flow)
$65,293
Cash on Cash Return
22.8%
Annual Revenue
AirDNA projects $768/night at 61% occupancy ($171,109).
Occupancy Rate
Avg Daily Rate
Return Metrics
22.77% 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
22.77%
Cap Rate
12.18%
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
$56,953
Deductible property tax
$11,879
Your total deduction
$105,836
Your adjusted annual income
$150,000 - $105,836 = $44,163
Taxes on $44,163 (30%)
$13,249
Your old tax bill
$45,000
Your new tax bill
$13,249
Estimated tax savings
$31,750
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