2634 Magnolia Ave San Diego, California, 92109-4845
2 bed • 2 bath • 4 guests • $1,099,000
Annual Revenue
$67,241
Profit (Cash Flow)
-$29,304
Cap Rate
4.1%
Annual Revenue
AirDNA projects $263/night at 70% occupancy ($67,241)
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.3% 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
-11.3%
Cap Rate
4.07%
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
$52,160
Deductible property tax
$10,880
Your total deduction
$180,981
Your adjusted annual income
$150,000 - $180,981 = -$30,981
Taxes on -$30,981 (30%)
-$9,294
Your old tax bill
$45,000
Your new tax bill
-$9,294
Estimated tax savings
$54,294
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