40637 Crystal Dr
Three Rivers, California, 93271-9736
3 bed • 2 bath • 8 guests • $849,000
Annual Revenue
$173,125
Profit (Cash Flow)
$78,007
Cash on Cash Return
38.3%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
38.28% 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
38.28%
Cap Rate
16.12%
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
$42,335
Deductible property tax
$8,490
Your total deduction
$44,098
Your adjusted annual income
$150,000 - $44,098 = $105,901
Taxes on $105,901 (30%)
$31,770
Your old tax bill
$45,000
Your new tax bill
$31,770
Estimated tax savings
$13,229
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