88 Riverview Ln Orick, California, 95555
3 bed • 2 bath • 8 guests • $375,000
Annual Revenue
$47,562
Profit (Cash Flow)
$2,403
Cap Rate
7.4%
Annual Revenue
AirDNA projects $383/night at 34% occupancy ($47,562)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.53% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.53%
Cap Rate
7.38%
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
$17,798
Deductible property tax
$3,712
Your total deduction
$50,555
Your adjusted annual income
$150,000 - $50,555 = $99,445
Taxes on $99,445 (30%)
$29,834
Your old tax bill
$45,000
Your new tax bill
$29,834
Estimated tax savings
$15,166
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