2542 Wilt Rd
Fallbrook, California, 92028-9587
4 bed • 3 bath • 12 guests • $2,000,000
Annual Revenue
$306,804
Profit (Cash Flow)
$102,508
Cash on Cash Return
40.9%
Annual Revenue
AirDNA projects $636/night at 70% occupancy ($162,606).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.88% 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
40.88%
Cap Rate
12.66%
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
$107,973
Deductible property tax
$19,799
Your total deduction
$175,341
Your adjusted annual income
$150,000 - $175,341 = -$25,341
Taxes on -$25,341 (30%)
-$7,602
Your old tax bill
$45,000
Your new tax bill
-$7,602
Estimated tax savings
$52,602
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