62250 Campanula St Joshua Tree, California, 92252
3 bed • 3 bath • 8 guests • $550,000
Annual Revenue
$103,510
Profit (Cash Flow)
$39,282
Cap Rate
13.9%
Annual Revenue
AirDNA projects $436/night at 65% occupancy ($103,510)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.04% 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
29.04%
Cap Rate
13.88%
Tax Calculator (USA)
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
$26,104
Deductible property tax
$5,445
Your total deduction
$37,685
Your adjusted annual income
$150,000 - $37,685 = $112,315
Taxes on $112,315 (30%)
$33,695
Your old tax bill
$45,000
Your new tax bill
$33,695
Estimated tax savings
$11,305
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