40545 Saddleback Rd Bass Lake, California, 93604-9736
4 bed • 4 bath • 10 guests • $435,000
Annual Revenue
$73,725
Profit (Cash Flow)
$21,084
Cap Rate
11.6%
Annual Revenue
AirDNA projects $367/night at 55% occupancy ($73,725)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.98% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.98%
Cap Rate
11.6%
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
$20,646
Deductible property tax
$4,350
Your total deduction
$40,577
Your adjusted annual income
$150,000 - $40,577 = $109,423
Taxes on $109,423 (30%)
$32,827
Your old tax bill
$45,000
Your new tax bill
$32,827
Estimated tax savings
$12,173
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