72964 2 Mile Rd
Twentynine Palms, California, 92277-1768
3 bed • 2 bath • 6 guests • $475,000
Annual Revenue
$50,586
Profit (Cash Flow)
-$1,710
Cap Rate
6.4%
Annual Revenue
AirDNA projects $277/night at 50% occupancy ($50,586)
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.45% 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
-1.45%
Cap Rate
6.38%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$68,356
Your adjusted annual income
$150,000 - $68,356 = $81,644
Taxes on $81,644 (30%)
$24,493
Your old tax bill
$45,000
Your new tax bill
$24,493
Estimated tax savings
$20,507
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