25401 Scenic View Dr Idyllwild-Pine Cove, California, 92549
2 bed • 2 bath • 6 guests
Est. $3,310/mo
Inquire about this property
Contact Agent
$58,651
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$9,190
Profit
Revenue
$58,651
Operating Expenses
$21,305
Operating Income
$37,346
Mortgage & Taxes
$46,536
Profit (Cash Flow)
-$9,190
$165,200
Cash Investment
Down Payment
$138,000
Renos & Furnishing
$6,500
Closing Costs
$20,700
Total
$165,200
Get a pre-qualification letter for an STR mortgage
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.56%
Cap Rate
5.41%
0
Long Term Rental Comparables
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 est deduction will be...
Deductible mortgage interest
$32,748
Deductible property tax
$6,831
Your total deduction
$75,516
Your adjusted annual income
$150,000 - $75,516 = $74,484
Taxes on $74,484 (30%)
$22,345
Your old tax bill
$45,000
Your new tax bill
$22,345
Estimated tax savings
$22,655
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com