7192 Palm Ave Yucca Valley, California, 92284-2802
2 bed • 1 bath • 6 guests • $301,000
Annual Revenue
$43,771
Profit (Cash Flow)
$4,097
Cap Rate
8.1%
Annual Revenue
AirDNA projects $214/night at 56% occupancy ($43,771)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.42% 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
5.42%
Cap Rate
8.1%
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
$14,286
Deductible property tax
$2,980
Your total deduction
$38,301
Your adjusted annual income
$150,000 - $38,301 = $111,699
Taxes on $111,699 (30%)
$33,510
Your old tax bill
$45,000
Your new tax bill
$33,510
Estimated tax savings
$11,490
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