BNBCalc.com Investment Analysis Report of 10152 Bitney Springs Rd, Nevada City, CA 95959, USA

3 bed • 2 bath • 6 guests • $444,444

BNB

Calc

Return Metrics

4.86% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.86%

Cap Rate

7.95%

Return on Investment

20.84%

Annual Revenue

$56,368

AirDNA projects $253/night at 61% occupancy ($56,368).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,751

Annual Expenses

$21,008

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,170

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$21,094

Deductible property tax

$4,400

Est. Depreciation Value

$210,135

Profit on this property

$35,360

Your total deduction

$200,268

So, your new taxable income is your previous income minus your total deduction ($150,000 - $200,268)

-$50,268

Your old tax bill

$45,000

Your new tax bill

-$15,081

Estimated tax savings

$60,081

10152 Bitney Springs Rd

Nevada City, California, 95959-9011

3 bed • 2 bath • 6 guests • $444,444

Annual Revenue

$56,368

Profit (Cash Flow)

$5,384

Cap Rate

8.0%

Annual Revenue

$56,368

AirDNA projects $253/night at 61% occupancy ($56,368)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.86% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.86%

Cap Rate

7.95%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$21,094

Deductible property tax

$4,400

Your total deduction

$57,083

Your adjusted annual income

$150,000 - $57,083 = $92,917

Taxes on $92,917 (30%)

$27,875

Your old tax bill

$45,000

Your new tax bill

$27,875

Estimated tax savings

$17,125

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