9161 Haiti Dr Huntington Beach, California, 92646-7817
3 bed • 2.5 bath • 7 guests • $1,600,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$230,031
Profit (Cash Flow)
$68,775
Cap Rate
11.7%
Annual Revenue
AirDNA projects $940/night at 67% occupancy ($230,031)
Occupancy Rate
Avg Daily Rate
Return Metrics
50.33% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
50.33%
Cap Rate
11.65%
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
$76,493
Deductible property tax
$11,040
Your total deduction
$137,884
Your adjusted annual income
$150,000 - $137,884 = $12,116
Taxes on $12,116 (30%)
$3,635
Your old tax bill
$45,000
Your new tax bill
$3,635
Estimated tax savings
$41,365
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