830 Portsmouth Ct
San Diego, California, 92109-7214
2 bed • 2 bath • 6 guests • $1,500,000
Annual Revenue
$112,313
Profit (Cash Flow)
-$17,152
Cap Rate
5.6%
Annual Revenue
AirDNA projects $410/night at 71% occupancy ($106,323)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.87% 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
-4.87%
Cap Rate
5.6%
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
$71,192
Deductible property tax
$14,850
Your total deduction
$223,704
Your adjusted annual income
$150,000 - $223,704 = -$73,704
Taxes on -$73,704 (30%)
-$22,111
Your old tax bill
$45,000
Your new tax bill
-$22,111
Estimated tax savings
$67,111
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