40637 Crystal Dr
Three Rivers, California, 93271-9736
3 bed • 4 bath • 8 guests • $275,000
Annual Revenue
$92,801
Profit (Cash Flow)
$48,517
Cash on Cash Return
67.2%
Annual Revenue
AirDNA projects $397/night at 64% occupancy ($92,801).
Occupancy Rate
Avg Daily Rate
Return Metrics
67.15% 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
67.15%
Cap Rate
24.38%
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
$13,051
Deductible property tax
$2,722
Your total deduction
-$5,107
Your adjusted annual income
$150,000 - -$5,107 = $155,107
Taxes on $155,107 (30%)
$46,532
Your old tax bill
$45,000
Your new tax bill
$46,532
Estimated tax savings
-$1,532
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