905 S Tremont St
Oceanside, California, 92054-5048
3 bed • 4 bath • 9 guests • $2,500,000
Annual Revenue
$187,096
Profit (Cash Flow)
-$19,542
Cash on Cash Return
-3.3%
Annual Revenue
AirDNA projects $683/night at 75% occupancy ($187,096).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.34% 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
-3.34%
Cap Rate
5.96%
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
$118,652
Deductible property tax
$24,749
Your total deduction
$367,479
Your adjusted annual income
$150,000 - $367,479 = -$217,479
Taxes on -$217,479 (30%)
-$65,243
Your old tax bill
$45,000
Your new tax bill
-$65,243
Estimated tax savings
$110,243
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