503 S Casita St
Anaheim, California, 92805
3 bed • 2.5 bath • 8 guests • $675,000
Annual Revenue
$116,030
Profit (Cash Flow)
$41,738
Cash on Cash Return
25.5%
Annual Revenue
AirDNA projects $361/night at 88% occupancy ($116,030).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.46% 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
25.46%
Cap Rate
12.92%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$56,172
Your adjusted annual income
$150,000 - $56,172 = $93,827
Taxes on $93,827 (30%)
$28,148
Your old tax bill
$45,000
Your new tax bill
$28,148
Estimated tax savings
$16,851
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