739 West St
Fort Bragg, California, 95437-3029
4 bed • 2 bath • 12 guests • $738,000
Annual Revenue
$115,512
Profit (Cash Flow)
$37,039
Cash on Cash Return
20.6%
Annual Revenue
AirDNA projects $502/night at 63% occupancy ($115,512).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.55% 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
20.55%
Cap Rate
11.76%
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
$35,026
Deductible property tax
$7,306
Your total deduction
$70,696
Your adjusted annual income
$150,000 - $70,696 = $79,303
Taxes on $79,303 (30%)
$23,791
Your old tax bill
$45,000
Your new tax bill
$23,791
Estimated tax savings
$21,208
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