4363 Enebro Way La Grange, California, 95329-9701
4 bed • 2 bath • 10 guests • $460,000
Annual Revenue
$42,080
Profit (Cash Flow)
-$8,091
Cap Rate
5.0%
Annual Revenue
AirDNA projects $281/night at 41% occupancy ($42,080)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.95% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.95%
Cap Rate
4.98%
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
$21,832
Deductible property tax
$4,554
Your total deduction
$73,076
Your adjusted annual income
$150,000 - $73,076 = $76,924
Taxes on $76,924 (30%)
$23,077
Your old tax bill
$45,000
Your new tax bill
$23,077
Estimated tax savings
$21,923
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