19000 Pacific Dr Fort Bragg, California, 95437-5612
5 bed • 3 bath • 15 guests • $1,950,000
Annual Revenue
$160,521
Profit (Cash Flow)
-$5,559
Cap Rate
6.5%
Annual Revenue
AirDNA projects $619/night at 71% occupancy ($160,521)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.2% 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
-1.2%
Cap Rate
6.46%
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
$92,549
Deductible property tax
$19,305
Your total deduction
$274,909
Your adjusted annual income
$150,000 - $274,909 = -$124,909
Taxes on -$124,909 (30%)
-$37,473
Your old tax bill
$45,000
Your new tax bill
-$37,473
Estimated tax savings
$82,473
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