6100 W 94th St
Los Angeles, California, 90045
2 bed • 2 bath • 3 guests • $300,000
Annual Revenue
$27,174
Profit (Cash Flow)
-$10,270
Cap Rate
3.3%
Annual Revenue
AirDNA projects $124/night at 60% occupancy ($27,174)
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.6% 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
-13.6%
Cap Rate
3.32%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$52,584
Your adjusted annual income
$150,000 - $52,584 = $97,416
Taxes on $97,416 (30%)
$29,225
Your old tax bill
$45,000
Your new tax bill
$29,225
Estimated tax savings
$15,775
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