84450 Onda Dr Indio, California, 92203-2910
5 bed • 2.5 bath • 10 guests • $950,000
Annual Revenue
$147,266
Profit (Cash Flow)
$25,304
Cap Rate
10.9%
Annual Revenue
AirDNA projects $898/night at 52% occupancy ($170,554)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.78% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3.7%
Revenue Appreciation
0%
Cash on Cash Return
7.78%
Cap Rate
10.91%
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
$54,613
Deductible property tax
$16,150
Your total deduction
$129,755
Your adjusted annual income
$150,000 - $129,755 = $20,245
Taxes on $20,245 (30%)
$6,074
Your old tax bill
$45,000
Your new tax bill
$6,074
Estimated tax savings
$38,926
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