234 Avenida Granada
San Clemente, California, 92672
3 bed • 2.5 bath • 8 guests • $1,475,000
Annual Revenue
$95,657
Profit (Cash Flow)
-$39,502
Cap Rate
4.7%
Annual Revenue
AirDNA projects $485/night at 63% occupancy ($111,600)
Occupancy Rate
Avg Daily Rate
Return Metrics
-18.36% 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
-18.36%
Cap Rate
4.71%
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
$77,881
Deductible property tax
$14,602
Your total deduction
$241,369
Your adjusted annual income
$150,000 - $241,369 = -$91,369
Taxes on -$91,369 (30%)
-$27,411
Your old tax bill
$45,000
Your new tax bill
-$27,411
Estimated tax savings
$72,411
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