718 S Main St
Los Angeles, California, 90014
4 bed • 4 bath • 10 guests • $30,000
Annual Revenue
$78,344
Profit (Cash Flow)
$46,092
Cash on Cash Return
151.6%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
151.61% 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
151.61%
Cap Rate
159.2%
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
$944
Deductible property tax
$300
Your total deduction
-$23,866
Your adjusted annual income
$150,000 - -$23,866 = $173,866
Taxes on $173,866 (30%)
$52,159
Your old tax bill
$45,000
Your new tax bill
$52,159
Estimated tax savings
-$7,159
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