3545 Mira Pacific Dr
Oceanside, California, 92056-3933
2 bed • 1 bath • 4 guests • $565,000
Annual Revenue
$39,833
Profit (Cash Flow)
-$17,136
Cash on Cash Return
-12.6%
Annual Revenue
AirDNA projects $133/night at 82% occupancy ($39,833).
Occupancy Rate
Avg Daily Rate
Return Metrics
-12.58% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.58%
Cap Rate
3.71%
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
$26,815
Deductible property tax
$5,593
Your total deduction
$98,468
Your adjusted annual income
$150,000 - $98,468 = $51,531
Taxes on $51,531 (30%)
$15,459
Your old tax bill
$45,000
Your new tax bill
$15,459
Estimated tax savings
$29,540
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