72964 2 Mile Rd
Twentynine Palms, California, 92277-1768
3 bed • 2 bath • 6 guests • $475,000
Annual Revenue
$50,586
Profit (Cash Flow)
-$1,709
Cash on Cash Return
-1.5%
Annual Revenue
AirDNA projects $277/night at 50% occupancy ($50,586).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.45% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.45%
Cap Rate
6.38%
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
$22,543
Deductible property tax
$4,702
Your total deduction
$72,164
Your adjusted annual income
$150,000 - $72,164 = $77,835
Taxes on $77,835 (30%)
$23,350
Your old tax bill
$45,000
Your new tax bill
$23,350
Estimated tax savings
$21,649
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