637 Buckingham Square
Lake Arrowhead, California, 92352
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$58,439
Profit (Cash Flow)
$28,977
Cash on Cash Return
8.2%
Annual Revenue
AirDNA projects $320/night at 50% occupancy ($58,439).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.16% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.16%
Cap Rate
9.81%
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
$1,041
Deductible property tax
$4,200
Your total deduction
$27,776
Your adjusted annual income
$150,000 - $27,776 = $122,223
Taxes on $122,223 (30%)
$36,667
Your old tax bill
$45,000
Your new tax bill
$36,667
Estimated tax savings
$8,332
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