44 Wagon Wheel Rd Mammoth Lakes, California, 93546-6145
5 bed • 4 bath • 16 guests • $1,300,000
Annual Revenue
$95,928
Profit (Cash Flow)
-$17,907
Cap Rate
5.4%
Annual Revenue
AirDNA projects $536/night at 49% occupancy ($95,928)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.73% 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
-5.73%
Cap Rate
5.36%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$198,342
Your adjusted annual income
$150,000 - $198,342 = -$48,342
Taxes on -$48,342 (30%)
-$14,502
Your old tax bill
$45,000
Your new tax bill
-$14,502
Estimated tax savings
$59,502
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