BNBCalc.com Investment Analysis Report of 12695 Vía La Mirada, Valley Center, CA 92082, USA

4 bed • 3 bath • 12 guests • $1,250,000

BNB

Calc

Return Metrics

26.02% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

26.02%

Cap Rate

11.59%

Return on Investment

51.87%

Annual Revenue

$201,797

AirDNA projects $477/night at 69% occupancy ($120,212).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,736

Annual Expenses

$56,834

Utilities

$1,400

Internet + TV

$200

Water/Sewer

$350

Garbage

$100

Electric

$350

Gas

$250

Other

$150

Maintenance

$2,832

Property Insurance

$250

HOA

$0

Landscaping

$250

Ongoing Repairs

$250

Supplies

$150

Software

$150

Pest Control

$100

Permits

$0

Other

$0

Cleaning Cost

$1,682

Management & Platform Fees

$504

Platform Fee (i.e. Airbnb)

$504

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

$66,742

Deductible property tax

$12,375

Est. Depreciation Value

$598,745

Profit on this property

$144,964

Your total deduction

$532,899

So, your new taxable income is your previous income minus your total deduction ($150,000 - $532,899)

-$382,899

Your old tax bill

$45,000

Your new tax bill

-$114,870

Estimated tax savings

$159,870

12695 Vía La Mirada Valley Center, California, 92082

4 bed • 3 bath • 12 guests • $1,250,000

Annual Revenue

$201,797

Profit (Cash Flow)

$51,652

Cap Rate

11.6%

Annual Revenue

$201,797

AirDNA projects $477/night at 69% occupancy ($120,213)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.02% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.02%

Cap Rate

11.59%

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

$66,742

Deductible property tax

$12,375

Your total deduction

$124,771

Your adjusted annual income

$150,000 - $124,771 = $25,229

Taxes on $25,229 (30%)

$7,569

Your old tax bill

$45,000

Your new tax bill

$7,569

Estimated tax savings

$37,431

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