39944 N Shore Dr Fawnskin, California, 92333
3 bed • 3 bath • 8 guests • $950,000
Annual Revenue
$166,697
Profit (Cash Flow)
$67,267
Cap Rate
13.8%
Annual Revenue
AirDNA projects $652/night at 41% occupancy ($97,637)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.6% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.6%
Cap Rate
13.82%
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
$45,088
Deductible property tax
$9,405
Your total deduction
$64,442
Your adjusted annual income
$150,000 - $64,442 = $85,558
Taxes on $85,558 (30%)
$25,667
Your old tax bill
$45,000
Your new tax bill
$25,667
Estimated tax savings
$19,333
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