8 Huckleberry Heights Cazadero, California, 95421
3 bed • 1 bath • 6 guests • $500,000
Annual Revenue
$101,874
Profit (Cash Flow)
$41,230
Cap Rate
15.0%
Annual Revenue
AirDNA projects $367/night at 76% occupancy ($101,874)
Occupancy Rate
Avg Daily Rate
Return Metrics
33.45% 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
33.45%
Cap Rate
14.99%
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
$23,731
Deductible property tax
$4,950
Your total deduction
$28,796
Your adjusted annual income
$150,000 - $28,796 = $121,204
Taxes on $121,204 (30%)
$36,361
Your old tax bill
$45,000
Your new tax bill
$36,361
Estimated tax savings
$8,639
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