438 W Grand Ave
Oakland, California, 94612-2337
3 bed • 2 bath • 2 guests • $300
Annual Revenue
$44,968
Profit (Cash Flow)
$25,430
Cash on Cash Return
296.8%
Annual Revenue
AirDNA projects $171/night at 72% occupancy ($44,968).
Occupancy Rate
Avg Daily Rate
Return Metrics
296.77% 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
296.77%
Cap Rate
8,480.96%
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
$14
Deductible property tax
$2
Your total deduction
-$19,941
Your adjusted annual income
$150,000 - -$19,941 = $169,941
Taxes on $169,941 (30%)
$50,982
Your old tax bill
$45,000
Your new tax bill
$50,982
Estimated tax savings
-$5,982
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