351 Grass Valley Rd Lake Arrowhead, California, 92352
3 bed • 2 bath • 8 guests • $628,850
Annual Revenue
$70,653
Profit (Cash Flow)
$5,368
Cap Rate
7.6%
Annual Revenue
AirDNA projects $372/night at 52% occupancy ($70,653)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.5% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.5%
Cap Rate
7.59%
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
$29,846
Deductible property tax
$6,226
Your total deduction
$82,334
Your adjusted annual income
$150,000 - $82,334 = $67,666
Taxes on $67,666 (30%)
$20,300
Your old tax bill
$45,000
Your new tax bill
$20,300
Estimated tax savings
$24,700
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