43996 Salpare Pl Indio, California, 92203-2946
4 bed • 3 bath • 10 guests • $1,100,000
Annual Revenue
$128,234
Profit (Cash Flow)
$23,687
Cap Rate
8.9%
Annual Revenue
AirDNA projects $747/night at 47% occupancy ($128,234)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.98% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.98%
Cap Rate
8.89%
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
$52,207
Deductible property tax
$10,890
Your total deduction
$128,938
Your adjusted annual income
$150,000 - $128,938 = $21,062
Taxes on $21,062 (30%)
$6,318
Your old tax bill
$45,000
Your new tax bill
$6,318
Estimated tax savings
$38,682
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