40457 Yokohl Valley Dr
Springville, California, 93265-9750
3 bed • 1 bath • 6 guests • $280,000
Annual Revenue
$68,848
Profit (Cash Flow)
$27,342
Cash on Cash Return
37.6%
Annual Revenue
AirDNA projects $377/night at 56% occupancy ($77,110).
Occupancy Rate
Avg Daily Rate
Return Metrics
37.63% 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
37.63%
Cap Rate
16.5%
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
$13,289
Deductible property tax
$2,771
Your total deduction
$16,272
Your adjusted annual income
$150,000 - $16,272 = $133,727
Taxes on $133,727 (30%)
$40,118
Your old tax bill
$45,000
Your new tax bill
$40,118
Estimated tax savings
$4,881
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