31 Avignon Ave
Lake Forest, California, 92610-1918
3 bed • 2 bath • 8 guests • $300,000
Annual Revenue
$83,246
Profit (Cash Flow)
$38,512
Cash on Cash Return
49.7%
Annual Revenue
AirDNA projects $407/night at 56% occupancy ($83,246).
Occupancy Rate
Avg Daily Rate
Return Metrics
49.69% 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
49.69%
Cap Rate
19.58%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$7,993
Your adjusted annual income
$150,000 - $7,993 = $142,006
Taxes on $142,006 (30%)
$42,602
Your old tax bill
$45,000
Your new tax bill
$42,602
Estimated tax savings
$2,397
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