72964 2 Mile Rd Twentynine Palms, California, 92277-1768
3 bed • 2 bath • 6 guests
Est. $2,278/mo
Inquire about this property
Contact Chad
Chad Phillis / Founder & Owner at Checkmate Rentals
$50,586
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$1,112
Profit
Revenue
$50,586
Operating Expenses
$19,656
Operating Income
$30,930
Mortgage & Taxes
$32,042
Profit (Cash Flow)
-$1,112
$117,750
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$8,500
Closing Costs
$14,250
Total
$117,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.94%
Cap Rate
6.51%
STR 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 est deduction will be...
Deductible mortgage interest
$22,544
Deductible property tax
$4,703
Your total deduction
$49,342
Your adjusted annual income
$150,000 - $49,342 = $100,658
Taxes on $100,658 (30%)
$30,197
Your old tax bill
$45,000
Your new tax bill
$30,197
Estimated tax savings
$14,803
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com