3260 Reservoir Dr
Jamul, California, 91935-2018
5 bed • 4 bath • 10 guests • $1,015,000
Annual Revenue
$140,618
Profit (Cash Flow)
$34,534
Cash on Cash Return
11.4%
Annual Revenue
AirDNA projects $787/night at 60% occupancy ($172,468).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.42% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.42%
Cap Rate
10.67%
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
$56,383
Deductible property tax
$10,150
Your total deduction
$118,863
Your adjusted annual income
$150,000 - $118,863 = $31,136
Taxes on $31,136 (30%)
$9,340
Your old tax bill
$45,000
Your new tax bill
$9,340
Estimated tax savings
$35,659
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