Fir Terrace
Lake Arrowhead, California, 92321
2 bed • 1.5 bath • 5 guests • $285,000
Annual Revenue
$48,299
Profit (Cash Flow)
$9,116
Cash on Cash Return
12.7%
Annual Revenue
AirDNA projects $228/night at 58% occupancy ($48,299).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.67% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.67%
Cap Rate
9.94%
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
$13,526
Deductible property tax
$2,821
Your total deduction
$33,971
Your adjusted annual income
$150,000 - $33,971 = $116,028
Taxes on $116,028 (30%)
$34,808
Your old tax bill
$45,000
Your new tax bill
$34,808
Estimated tax savings
$10,191
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