111 Oak Terrace Ct Fort Bragg, California, 95437-3902
3 bed • 2 bath • 10 guests • $665,000
Annual Revenue
$45,298
Profit (Cash Flow)
-$19,127
Cap Rate
3.9%
Annual Revenue
AirDNA projects $234/night at 53% occupancy ($45,298)
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.84% 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
-11.84%
Cap Rate
3.86%
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
$31,562
Deductible property tax
$6,583
Your total deduction
$111,779
Your adjusted annual income
$150,000 - $111,779 = $38,221
Taxes on $38,221 (30%)
$11,466
Your old tax bill
$45,000
Your new tax bill
$11,466
Estimated tax savings
$33,534
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