730 Las Palmas Dr
Vista, California, 92081-6606
5 bed • 3 bath • 16 guests • $935,000
Annual Revenue
$179,480
Profit (Cash Flow)
$79,396
Cash on Cash Return
34.9%
Annual Revenue
AirDNA projects $780/night at 63% occupancy ($179,480).
Occupancy Rate
Avg Daily Rate
Return Metrics
34.85% 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
34.85%
Cap Rate
15.23%
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
$44,376
Deductible property tax
$9,256
Your total deduction
$56,735
Your adjusted annual income
$150,000 - $56,735 = $93,264
Taxes on $93,264 (30%)
$27,979
Your old tax bill
$45,000
Your new tax bill
$27,979
Estimated tax savings
$17,020
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