CA-1
Elk, California
3 bed • 2.5 bath • 10 guests • $3,500,000
Annual Revenue
$72,873
Profit (Cash Flow)
-$186,368
Cap Rate
1.4%
Annual Revenue
AirDNA projects $464/night at 43% occupancy ($72,873)
Occupancy Rate
Avg Daily Rate
Return Metrics
-22.9% 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
-22.9%
Cap Rate
1.42%
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
$166,114
Deductible property tax
$34,650
Your total deduction
$667,074
Your adjusted annual income
$150,000 - $667,074 = -$517,074
Taxes on -$517,074 (30%)
-$155,122
Your old tax bill
$45,000
Your new tax bill
-$155,122
Estimated tax savings
$200,122
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