7179 Snyder Ridge Rd Mariposa, California, 95338-9642
4 bed • 2 bath • 12 guests • $524,000
Annual Revenue
$64,374
Profit (Cash Flow)
$6,986
Cap Rate
8.1%
Annual Revenue
AirDNA projects $235/night at 75% occupancy ($64,374)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.33% 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
5.33%
Cap Rate
8.07%
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
$24,870
Deductible property tax
$5,188
Your total deduction
$66,757
Your adjusted annual income
$150,000 - $66,757 = $83,243
Taxes on $83,243 (30%)
$24,973
Your old tax bill
$45,000
Your new tax bill
$24,973
Estimated tax savings
$20,027
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