25619 Lo Ln Twin Peaks, California, 92391
3 bed • 1 bath • 6 guests
Est. $1,679/mo

Inquire about this property
Contact Agent
$53,227
Annual Revenue
AirDNA projects $247/night at 59% occupancy ($53,227).
Top 101% of comparables
Top 101% of comparables
$9,618
Profit
Revenue
$53,227
Operating Expenses
$20,000
Operating Income
$33,227
Mortgage & Taxes
$23,610
Profit (Cash Flow)
$9,618
$88,750
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$8,250
Closing Costs
$10,500
Total
$88,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.83%
Cap Rate
9.49%
STR 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 est deduction will be...
Deductible mortgage interest
$16,611
Deductible property tax
$3,465
Your total deduction
$67,221
Your adjusted annual income
$150,000 - $67,221 = $82,779
Taxes on $82,779 (30%)
$24,834
Your old tax bill
$45,000
Your new tax bill
$24,834
Estimated tax savings
$20,166
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com