503 S Casita St
Anaheim, California, 92805
3 bed • 2.5 bath • 8 guests • $675,000
Annual Revenue
$116,031
Profit (Cash Flow)
$41,739
Cap Rate
12.9%
Annual Revenue
AirDNA projects $361/night at 88% occupancy ($116,031)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.46% 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
25.46%
Cap Rate
12.92%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$52,309
Your adjusted annual income
$150,000 - $52,309 = $97,691
Taxes on $97,691 (30%)
$29,307
Your old tax bill
$45,000
Your new tax bill
$29,307
Estimated tax savings
$15,693
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