17035 Shake Ridge Rd
Sutter Creek, California, 95685-9747
1 bed • 1 bath • 2 guests • $50,000
Annual Revenue
$41,214
Profit (Cash Flow)
$18,804
Cap Rate
44.4%
Annual Revenue
AirDNA projects $217/night at 52% occupancy ($41,214)
Occupancy Rate
Avg Daily Rate
Return Metrics
119.39% 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
119.39%
Cap Rate
44.35%
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
$2,373
Deductible property tax
$495
Your total deduction
-$11,144
Your adjusted annual income
$150,000 - -$11,144 = $161,144
Taxes on $161,144 (30%)
$48,343
Your old tax bill
$45,000
Your new tax bill
$48,343
Estimated tax savings
-$3,343
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