450 Hayes St
San Francisco, California, 94102
1 bed • 1 bath • 6 guests • $291,000
Annual Revenue
$70,426
Profit (Cash Flow)
$27,970
Cash on Cash Return
39.3%
Annual Revenue
AirDNA projects $311/night at 62% occupancy ($70,426).
Occupancy Rate
Avg Daily Rate
Return Metrics
39.29% 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
39.29%
Cap Rate
16.35%
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
$13,811
Deductible property tax
$2,880
Your total deduction
$14,587
Your adjusted annual income
$150,000 - $14,587 = $135,412
Taxes on $135,412 (30%)
$40,623
Your old tax bill
$45,000
Your new tax bill
$40,623
Estimated tax savings
$4,376
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