83560 Jaderock Rd Coachella, California, 92236
3 bed • 5 bath • 12 guests • $500,000
Annual Revenue
$135,947
Profit (Cash Flow)
$29,205
Cap Rate
14.5%
Annual Revenue
AirDNA projects $653/night at 57% occupancy ($135,947)
Occupancy Rate
Avg Daily Rate
Return Metrics
14.65% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.65%
Cap Rate
14.51%
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
$35,775
Deductible property tax
$4,750
Your total deduction
$57,611
Your adjusted annual income
$150,000 - $57,611 = $92,389
Taxes on $92,389 (30%)
$27,717
Your old tax bill
$45,000
Your new tax bill
$27,717
Estimated tax savings
$17,283
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