BNBCalc.com Investment Analysis Report of 11107 Vista Del Sol, Auburn, CA 95603, USA

4 bed • 4 bath • 12 guests • $2,250,000

BNB

Calc

Return Metrics

-13.98% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.98%

Cap Rate

3.46%

Return on Investment

2.97%

Annual Revenue

$105,234

AirDNA projects $343/night at 60% occupancy ($75,167).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,280

Annual Expenses

$27,360

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,577

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$877

Management & Platform Fees

$263

Platform Fee (i.e. Airbnb)

$263

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

$106,787

Deductible property tax

$22,275

Est. Depreciation Value

$1,043,309

Profit on this property

$77,874

Your total deduction

$1,094,498

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,094,498)

-$944,498

Your old tax bill

$45,000

Your new tax bill

-$283,349

Estimated tax savings

$328,349

11107 Vista Del Sol Auburn, California, 95603-7330

4 bed • 4 bath • 12 guests • $2,250,000

Annual Revenue

$105,234

Profit (Cash Flow)

-$73,902

Cap Rate

3.5%

Annual Revenue

$105,234

AirDNA projects $343/night at 60% occupancy ($75,167)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.98% 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

-13.98%

Cap Rate

3.46%

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

$106,787

Deductible property tax

$22,275

Your total deduction

$383,970

Your adjusted annual income

$150,000 - $383,970 = -$233,970

Taxes on -$233,970 (30%)

-$70,191

Your old tax bill

$45,000

Your new tax bill

-$70,191

Estimated tax savings

$115,191

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