51259 Bon Veu Dr
Oakhurst, California, 93644-9700
3 bed • 2 bath • 8 guests • $475,000
Annual Revenue
$57,704
Profit (Cash Flow)
$4,483
Cash on Cash Return
3.8%
Annual Revenue
AirDNA projects $259/night at 61% occupancy ($57,704).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.8% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.8%
Cap Rate
7.68%
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
$22,543
Deductible property tax
$4,702
Your total deduction
$65,971
Your adjusted annual income
$150,000 - $65,971 = $84,028
Taxes on $84,028 (30%)
$25,208
Your old tax bill
$45,000
Your new tax bill
$25,208
Estimated tax savings
$19,791
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