352 Y Pl Laguna Beach, California, 92651-2378
1 bed • 1 bath • 4 guests • $800,000
Annual Revenue
$80,536
Profit (Cash Flow)
$37,367
Cap Rate
7.7%
Annual Revenue
AirDNA projects $350/night at 63% occupancy ($80,536)
Occupancy Rate
Avg Daily Rate
Return Metrics
13.92% 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
13.92%
Cap Rate
7.69%
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
$0
Deductible property tax
$5,520
Your total deduction
$62,361
Your adjusted annual income
$150,000 - $62,361 = $87,639
Taxes on $87,639 (30%)
$26,292
Your old tax bill
$45,000
Your new tax bill
$26,292
Estimated tax savings
$18,708
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