BNBCalc.com Investment Analysis Report of 130 W Racquet Club Rd unit 320, Palm Springs, CA 92262, USA

1 bed • 1 bath • 4 guests • $350,000

BNB

Calc

Return Metrics

2.93% 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

2.93%

Cap Rate

7.41%

Return on Investment

19.37%

Annual Revenue

$45,820

AirDNA projects $193/night at 65% occupancy ($45,819).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,656

Annual Expenses

$19,877

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,082

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$382

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$16,611

Deductible property tax

$3,325

Est. Depreciation Value

$163,917

Profit on this property

$25,943

Your total deduction

$157,911

So, your new taxable income is your previous income minus your total deduction ($150,000 - $157,911)

-$7,911

Your old tax bill

$45,000

Your new tax bill

-$2,373

Estimated tax savings

$47,373

130 W Racquet Club Rd

Palm Springs, California, 92262

1 bed • 1 bath • 4 guests • $350,000

Annual Revenue

$45,820

Profit (Cash Flow)

$2,483

Cap Rate

7.4%

Annual Revenue

$45,820

AirDNA projects $193/night at 65% occupancy ($45,820)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.93% 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

2.93%

Cap Rate

7.41%

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

$16,611

Deductible property tax

$3,325

Your total deduction

$46,247

Your adjusted annual income

$150,000 - $46,247 = $103,753

Taxes on $103,753 (30%)

$31,126

Your old tax bill

$45,000

Your new tax bill

$31,126

Estimated tax savings

$13,874

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