BNBCalc.com Investment Analysis Report of 1407 Avohill Dr, Vista, CA 92084, USA

4 bed • 3 bath • 12 guests • $950,000

BNB

Calc

Return Metrics

36.37% 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

36.37%

Cap Rate

16.57%

Return on Investment

51.1%

Annual Revenue

$196,764

AirDNA projects $962/night at 56% occupancy ($196,764).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,272

Annual Expenses

$39,259

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,340

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,640

Management & Platform Fees

$492

Platform Fee (i.e. Airbnb)

$492

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$462,080

Profit on this property

$157,505

Your total deduction

$359,068

So, your new taxable income is your previous income minus your total deduction ($150,000 - $359,068)

-$209,068

Your old tax bill

$45,000

Your new tax bill

-$62,720

Estimated tax savings

$107,720

1407 Avohill Dr

Vista, California, 92084-1331

4 bed • 3 bath • 12 guests • $950,000

Annual Revenue

$196,764

Profit (Cash Flow)

$93,425

Cap Rate

16.6%

Annual Revenue

$196,764

AirDNA projects $962/night at 56% occupancy ($196,764)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.37% 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

36.37%

Cap Rate

16.57%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$43,967

Your adjusted annual income

$150,000 - $43,967 = $106,033

Taxes on $106,033 (30%)

$31,810

Your old tax bill

$45,000

Your new tax bill

$31,810

Estimated tax savings

$13,190

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