302 E Oak St
Lodi, California, 95240-2918
4 bed • 2 bath • 12 guests • $725,000
Annual Revenue
$110,888
Profit (Cash Flow)
$33,892
Cash on Cash Return
19.1%
Annual Revenue
AirDNA projects $440/night at 69% occupancy ($110,888).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.12% 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
19.12%
Cap Rate
11.41%
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
$34,409
Deductible property tax
$7,177
Your total deduction
$72,063
Your adjusted annual income
$150,000 - $72,063 = $77,936
Taxes on $77,936 (30%)
$23,381
Your old tax bill
$45,000
Your new tax bill
$23,381
Estimated tax savings
$21,618
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