7755 Jemez Trail
Yucca Valley, California, 92284-3423
3 bed • 2 bath • 8 guests • $330,000
Annual Revenue
$98,999
Profit (Cash Flow)
$50,189
Cash on Cash Return
59.5%
Annual Revenue
AirDNA projects $417/night at 65% occupancy ($98,999).
Occupancy Rate
Avg Daily Rate
Return Metrics
59.46% 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
59.46%
Cap Rate
21.95%
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
$15,662
Deductible property tax
$3,266
Your total deduction
$417
Your adjusted annual income
$150,000 - $417 = $149,582
Taxes on $149,582 (30%)
$44,874
Your old tax bill
$45,000
Your new tax bill
$44,874
Estimated tax savings
$125
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