BNBCalc.com Investment Analysis Report of 115 S Park Way, Santa Cruz, CA 95062, USA

3 bed • 3 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

96.28% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

96.28%

Cap Rate

31.29%

Return on Investment

111.9%

Annual Revenue

$141,634

AirDNA projects $562/night at 69% occupancy ($141,634).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,674

Annual Expenses

$32,092

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,880

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,180

Management & Platform Fees

$354

Platform Fee (i.e. Airbnb)

$354

Property Manager Fee

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$166,797

Profit on this property

$109,542

Your total deduction

$77,332

So, your new taxable income is your previous income minus your total deduction ($150,000 - $77,332)

$72,668

Your old tax bill

$45,000

Your new tax bill

$21,800

Estimated tax savings

$23,200

115 S Park Way Santa Cruz, California, 95062-2201

3 bed • 3 bath • 8 guests • $350,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$141,634

Profit (Cash Flow)

$85,938

Cap Rate

31.3%

Annual Revenue

$141,634

AirDNA projects $562/night at 69% occupancy ($141,634).

Occupancy Rate

Avg Daily Rate

Return Metrics

96.28% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

96.28%

Cap Rate

31.29%

Return on Investment

111.9%

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 est deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Your total deduction

-$36,348

Your adjusted annual income

$150,000 - -$36,348 = $186,348

Taxes on $186,348 (30%)

$55,904

Your old tax bill

$45,000

Your new tax bill

$55,904

Estimated tax savings

-$10,904

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 recomend LearnLikeACPA.com