CA-1
Elk, California
3 bed • 2.5 bath • 10 guests • $3,500,000
Annual Revenue
$72,873
Profit (Cash Flow)
-$186,368
Cash on Cash Return
-22.9%
Annual Revenue
AirDNA projects $464/night at 43% occupancy ($72,873).
Occupancy Rate
Avg Daily Rate
Return Metrics
-22.9% 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
-22.9%
Cap Rate
1.42%
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
$166,113
Deductible property tax
$34,650
Your total deduction
$670,938
Your adjusted annual income
$150,000 - $670,938 = -$520,938
Taxes on -$520,938 (30%)
-$156,281
Your old tax bill
$45,000
Your new tax bill
-$156,281
Estimated tax savings
$201,281
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