9534 Sage Hill Way
Escondido, California, 92026-6815
4 bed • 3 bath • 12 guests • $1,350,000
Annual Revenue
$261,149
Profit (Cash Flow)
$107,644
Cash on Cash Return
48.9%
Annual Revenue
AirDNA projects $967/night at 57% occupancy ($201,318).
Occupancy Rate
Avg Daily Rate
Return Metrics
48.92% 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
48.92%
Cap Rate
15.07%
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
$62,865
Deductible property tax
$9,855
Your total deduction
$87,402
Your adjusted annual income
$150,000 - $87,402 = $62,597
Taxes on $62,597 (30%)
$18,779
Your old tax bill
$45,000
Your new tax bill
$18,779
Estimated tax savings
$26,220
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