BNBCalc.com Investment Analysis Report of 1096 Ponderosa Ave, San Marcos, CA 92069, USA

4 bed • 2 bath • 10 guests • $850,000

BNB

Calc

Return Metrics

6.43% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.43%

Cap Rate

8.3%

Return on Investment

22.86%

Annual Revenue

$96,863

AirDNA projects $408/night at 65% occupancy ($96,862).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,189

Annual Expenses

$26,272

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,507

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$807

Management & Platform Fees

$242

Platform Fee (i.e. Airbnb)

$242

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$398,199

Profit on this property

$70,591

Your total deduction

$376,366

So, your new taxable income is your previous income minus your total deduction ($150,000 - $376,366)

-$226,366

Your old tax bill

$45,000

Your new tax bill

-$67,910

Estimated tax savings

$112,910

1096 Ponderosa Ave San Marcos, California, 92069-2146

4 bed • 2 bath • 10 guests • $850,000

Annual Revenue

$96,863

Profit (Cash Flow)

$13,255

Cap Rate

8.3%

Annual Revenue

$96,863

AirDNA projects $408/night at 65% occupancy ($96,863)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.43% 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

6.43%

Cap Rate

8.3%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$105,102

Your adjusted annual income

$150,000 - $105,102 = $44,898

Taxes on $44,898 (30%)

$13,469

Your old tax bill

$45,000

Your new tax bill

$13,469

Estimated tax savings

$31,531

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