3860 Alta Loma Ct Jamul, California, 91935-1704
3 bed • 2 bath • 7 guests • $985,000
Annual Revenue
$94,014
Profit (Cash Flow)
$3,300
Cap Rate
6.9%
Annual Revenue
AirDNA projects $480/night at 45% occupancy ($78,893)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.46% 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
1.46%
Cap Rate
6.91%
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
$41,230
Deductible property tax
$12,313
Your total deduction
$131,822
Your adjusted annual income
$150,000 - $131,822 = $18,178
Taxes on $18,178 (30%)
$5,453
Your old tax bill
$45,000
Your new tax bill
$5,453
Estimated tax savings
$39,547
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