33351 Rustlers Rd Winchester, California, 92596-2253
4 bed • 3 bath • 10 guests • $495,000
Annual Revenue
$50,009
Profit (Cash Flow)
-$3,556
Cap Rate
6.0%
Annual Revenue
AirDNA projects $326/night at 53% occupancy ($63,107)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.85% 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
-2.85%
Cap Rate
6.02%
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
$23,493
Deductible property tax
$4,900
Your total deduction
$73,377
Your adjusted annual income
$150,000 - $73,377 = $76,623
Taxes on $76,623 (30%)
$22,987
Your old tax bill
$45,000
Your new tax bill
$22,987
Estimated tax savings
$22,013
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