77 Fairmount Ave
Oakland, California, 94611-5947
3 bed • 3 bath • 2 guests • $300,000
Annual Revenue
$56,375
Profit (Cash Flow)
$15,134
Cash on Cash Return
19.5%
Annual Revenue
AirDNA projects $245/night at 70% occupancy ($62,639).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.46% 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
19.46%
Cap Rate
11.78%
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
$31,530
Your adjusted annual income
$150,000 - $31,530 = $118,469
Taxes on $118,469 (30%)
$35,540
Your old tax bill
$45,000
Your new tax bill
$35,540
Estimated tax savings
$9,459
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