7731 Forest Dr Fish Camp, California, 93623
2 bed • 2.5 bath • 7 guests • $775,000
Annual Revenue
$116,955
Profit (Cash Flow)
$35,799
Cap Rate
11.4%
Annual Revenue
AirDNA projects $451/night at 71% occupancy ($116,955)
Occupancy Rate
Avg Daily Rate
Return Metrics
19.36% 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
19.36%
Cap Rate
11.36%
Tax Calculator (USA)
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
$36,782
Deductible property tax
$7,672
Your total deduction
$71,553
Your adjusted annual income
$150,000 - $71,553 = $78,447
Taxes on $78,447 (30%)
$23,534
Your old tax bill
$45,000
Your new tax bill
$23,534
Estimated tax savings
$21,466
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