82787 Wheatley Ct
Indio, California, 92201-9329
4 bed • 3 bath • 10 guests • $900,000
Annual Revenue
$98,528
Profit (Cash Flow)
$16,132
Cap Rate
8.0%
Annual Revenue
AirDNA projects $562/night at 48% occupancy ($98,528)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.4% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.4%
Cap Rate
8%
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
$36,233
Deductible property tax
$9,000
Your total deduction
$107,525
Your adjusted annual income
$150,000 - $107,525 = $42,475
Taxes on $42,475 (30%)
$12,742
Your old tax bill
$45,000
Your new tax bill
$12,742
Estimated tax savings
$32,258
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