718 S Grant St
San Mateo, California, 94402-1412
3 bed • 3 bath • 2 guests • $300,000
Annual Revenue
$71,777
Profit (Cash Flow)
$28,534
Cash on Cash Return
36.7%
Annual Revenue
AirDNA projects $289/night at 68% occupancy ($71,777).
Occupancy Rate
Avg Daily Rate
Return Metrics
36.7% 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
36.7%
Cap Rate
16.25%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$18,130
Your adjusted annual income
$150,000 - $18,130 = $131,869
Taxes on $131,869 (30%)
$39,560
Your old tax bill
$45,000
Your new tax bill
$39,560
Estimated tax savings
$5,439
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