2500 Anabas Ave Rancho Palos Verdes, California, 90732-4620
5 bed • 5 bath • 10 guests • $1,788,000
Annual Revenue
$112,291
Profit (Cash Flow)
-$36,599
Cap Rate
4.7%
Annual Revenue
AirDNA projects $488/night at 63% occupancy ($112,291)
Occupancy Rate
Avg Daily Rate
Return Metrics
-8.62% 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
-8.62%
Cap Rate
4.69%
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
$84,860
Deductible property tax
$17,701
Your total deduction
$283,865
Your adjusted annual income
$150,000 - $283,865 = -$133,865
Taxes on -$133,865 (30%)
-$40,159
Your old tax bill
$45,000
Your new tax bill
-$40,159
Estimated tax savings
$85,159
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