517 Camino Del Mar
Del Mar, California, 92014-3005
2 bed • 2 bath • 6 guests • $1,600,000
Annual Revenue
$89,996
Profit (Cash Flow)
-$18,435
Cap Rate
4.2%
Annual Revenue
AirDNA projects $352/night at 77% occupancy ($98,996)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.92% 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
-4.92%
Cap Rate
4.15%
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
$50,247
Deductible property tax
$11,680
Your total deduction
$231,841
Your adjusted annual income
$150,000 - $231,841 = -$81,841
Taxes on -$81,841 (30%)
-$24,552
Your old tax bill
$45,000
Your new tax bill
-$24,552
Estimated tax savings
$69,552
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