801 Seacoast Dr
Imperial Beach, California, 91932-1802
2 bed • 2 bath • 6 guests • $1,400,000
Annual Revenue
$79,714
Profit (Cash Flow)
-$38,756
Cash on Cash Return
-11.8%
Annual Revenue
AirDNA projects $291/night at 75% occupancy ($79,714).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.79% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.79%
Cap Rate
3.97%
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
$66,445
Deductible property tax
$13,859
Your total deduction
$234,543
Your adjusted annual income
$150,000 - $234,543 = -$84,543
Taxes on -$84,543 (30%)
-$25,363
Your old tax bill
$45,000
Your new tax bill
-$25,363
Estimated tax savings
$70,363
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