4499 Piedmont Ave
Oakland, California, 94611
3 bed • 2 bath • 2 guests • $300,000
Annual Revenue
$61,346
Profit (Cash Flow)
$8,919
Cash on Cash Return
11.5%
Annual Revenue
AirDNA projects $247/night at 73% occupancy ($65,857).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.5% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.5%
Cap Rate
9.08%
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
$12,557
Deductible property tax
$2,340
Your total deduction
$37,183
Your adjusted annual income
$150,000 - $37,183 = $112,816
Taxes on $112,816 (30%)
$33,845
Your old tax bill
$45,000
Your new tax bill
$33,845
Estimated tax savings
$11,154
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