80061 Silver Sage Ln La Quinta, California, 92253-7896
2 bed • 2.5 bath • 8 guests • $534,000
Annual Revenue
$68,301
Profit (Cash Flow)
$9,730
Cap Rate
8.6%
Annual Revenue
AirDNA projects $340/night at 55% occupancy ($68,301)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.51% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.51%
Cap Rate
8.56%
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
$25,344
Deductible property tax
$5,287
Your total deduction
$64,640
Your adjusted annual income
$150,000 - $64,640 = $85,360
Taxes on $85,360 (30%)
$25,608
Your old tax bill
$45,000
Your new tax bill
$25,608
Estimated tax savings
$19,392
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