902 Poppy Ln
Carlsbad, California, 92011-4831
4 bed • 3 bath • 12 guests • $1,850,000
Annual Revenue
$157,237
Profit (Cash Flow)
-$1,671
Cash on Cash Return
-0.4%
Annual Revenue
AirDNA projects $615/night at 70% occupancy ($157,237).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.38% 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
-0.38%
Cap Rate
6.65%
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
$87,802
Deductible property tax
$18,315
Your total deduction
$261,764
Your adjusted annual income
$150,000 - $261,764 = -$111,764
Taxes on -$111,764 (30%)
-$33,529
Your old tax bill
$45,000
Your new tax bill
-$33,529
Estimated tax savings
$78,529
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