3365 Red Mountain Heights Dr Fallbrook, California, 92028-9755
4 bed • 4 bath • 8 guests • $800,000
Annual Revenue
$175,657
Profit (Cash Flow)
$85,177
Cap Rate
17.4%
Annual Revenue
AirDNA projects $943/night at 51% occupancy ($175,657)
Occupancy Rate
Avg Daily Rate
Return Metrics
43.68% 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
43.68%
Cap Rate
17.39%
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
$37,969
Deductible property tax
$7,920
Your total deduction
$26,431
Your adjusted annual income
$150,000 - $26,431 = $123,569
Taxes on $123,569 (30%)
$37,071
Your old tax bill
$45,000
Your new tax bill
$37,071
Estimated tax savings
$7,929
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