75678 Valle Vista Dr
Indian Wells, California, 92210-7404
1 bed • 2.5 bath • 4 guests • $300,000
Annual Revenue
$53,895
Profit (Cash Flow)
$12,977
Cash on Cash Return
17.6%
Annual Revenue
AirDNA projects $238/night at 62% occupancy ($53,895).
Occupancy Rate
Avg Daily Rate
Return Metrics
17.62% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.62%
Cap Rate
11.06%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$31,048
Your adjusted annual income
$150,000 - $31,048 = $118,951
Taxes on $118,951 (30%)
$35,685
Your old tax bill
$45,000
Your new tax bill
$35,685
Estimated tax savings
$9,314
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