45125 Fern Dr
Mendocino, California, 95460-9740
4 bed • 2 bath • 12 guests • $825,000
Annual Revenue
$162,168
Profit (Cash Flow)
$71,762
Cap Rate
15.4%
Annual Revenue
AirDNA projects $490/night at 74% occupancy ($132,437)
Occupancy Rate
Avg Daily Rate
Return Metrics
35.83% 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
35.83%
Cap Rate
15.44%
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
$39,155
Deductible property tax
$8,167
Your total deduction
$43,178
Your adjusted annual income
$150,000 - $43,178 = $106,822
Taxes on $106,822 (30%)
$32,047
Your old tax bill
$45,000
Your new tax bill
$32,047
Estimated tax savings
$12,953
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