3380 S Polo Dr Aptos, California, 95003-4121
3 bed • 1 bath • 8 guests • $749,000
Annual Revenue
$111,034
Profit (Cash Flow)
$32,400
Cap Rate
11.1%
Annual Revenue
AirDNA projects $475/night at 64% occupancy ($111,034)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.94% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.94%
Cap Rate
11.07%
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
$35,548
Deductible property tax
$7,415
Your total deduction
$71,704
Your adjusted annual income
$150,000 - $71,704 = $78,296
Taxes on $78,296 (30%)
$23,489
Your old tax bill
$45,000
Your new tax bill
$23,489
Estimated tax savings
$21,511
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