4551 Baja Mission Rd
Fallbrook, California, 92028-9478
5 bed • 3 bath • 12 guests • $1,000,000
Annual Revenue
$201,797
Profit (Cash Flow)
$67,579
Cash on Cash Return
27.8%
Annual Revenue
AirDNA projects $703/night at 63% occupancy ($161,762).
Occupancy Rate
Avg Daily Rate
Return Metrics
27.83% 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
27.83%
Cap Rate
13.5%
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
$47,461
Deductible property tax
$9,899
Your total deduction
$77,453
Your adjusted annual income
$150,000 - $77,453 = $72,546
Taxes on $72,546 (30%)
$21,764
Your old tax bill
$45,000
Your new tax bill
$21,764
Estimated tax savings
$23,235
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