2555 Daily Dr
Fallbrook, California, 92028-9101
4 bed • 4 bath • 14 guests • $850,000
Annual Revenue
$131,323
Profit (Cash Flow)
$29,881
Cash on Cash Return
16.5%
Annual Revenue
AirDNA projects $705/night at 53% occupancy ($136,473).
Occupancy Rate
Avg Daily Rate
Return Metrics
16.49% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.49%
Cap Rate
10.35%
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
$42,863
Deductible property tax
$6,205
Your total deduction
$103,978
Your adjusted annual income
$150,000 - $103,978 = $46,021
Taxes on $46,021 (30%)
$13,806
Your old tax bill
$45,000
Your new tax bill
$13,806
Estimated tax savings
$31,193
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