955 Philadelphia St Pomona, California, 91766
1 bed • 1 bath • 4 guests • $100,000
Annual Revenue
$16,334
Profit (Cash Flow)
-$5,398
Cap Rate
0.5%
Annual Revenue
AirDNA projects $86/night at 52% occupancy ($16,334)
Occupancy Rate
Avg Daily Rate
Return Metrics
-19.8% 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
-19.8%
Cap Rate
0.53%
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
$4,026
Deductible property tax
$720
Your total deduction
$19,728
Your adjusted annual income
$150,000 - $19,728 = $130,272
Taxes on $130,272 (30%)
$39,082
Your old tax bill
$45,000
Your new tax bill
$39,082
Estimated tax savings
$5,918
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