3337 Terrace Ln
Oceanside, California, 92056-3118
4 bed • 4 bath • 12 guests • $1,500,000
Annual Revenue
$189,926
Profit (Cash Flow)
$50,372
Cash on Cash Return
14.1%
Annual Revenue
AirDNA projects $538/night at 65% occupancy ($127,725).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.14% 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
14.14%
Cap Rate
10.1%
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
$71,191
Deductible property tax
$14,849
Your total deduction
$161,971
Your adjusted annual income
$150,000 - $161,971 = -$11,971
Taxes on -$11,971 (30%)
-$3,591
Your old tax bill
$45,000
Your new tax bill
-$3,591
Estimated tax savings
$48,591
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