29433 Lilac Rd Valley Center, California, 92082-4060
4 bed • 4 bath • 14 guests • $1,200,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$195,862
Profit (Cash Flow)
$75,780
Cap Rate
13.1%
Annual Revenue
AirDNA projects $526/night at 66% occupancy ($126,798)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.4% 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
26.4%
Cap Rate
13.06%
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
$56,953
Deductible property tax
$11,880
Your total deduction
$90,582
Your adjusted annual income
$150,000 - $90,582 = $59,418
Taxes on $59,418 (30%)
$17,825
Your old tax bill
$45,000
Your new tax bill
$17,825
Estimated tax savings
$27,175
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