BNBCalc.com Investment Analysis Report of 14191 Hansel Ave, Truckee, CA 96161, USA

4 bed • 3 bath • 12 guests • $1,050,000

BNB

Calc

Return Metrics

16.25% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.25%

Cap Rate

9.41%

Return on Investment

50.46%

Annual Revenue

$129,369

AirDNA projects $644/night at 44% occupancy ($103,495).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,542

Annual Expenses

$30,498

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,778

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,078

Management & Platform Fees

$323

Platform Fee (i.e. Airbnb)

$323

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

$56,063

Deductible property tax

$10,395

Est. Depreciation Value

$483,592

Profit on this property

$98,871

Your total deduction

$451,179

So, your new taxable income is your previous income minus your total deduction ($150,000 - $451,179)

-$301,179

Your old tax bill

$45,000

Your new tax bill

-$90,354

Estimated tax savings

$135,354

14191 Hansel Ave Truckee, California, 96161

4 bed • 3 bath • 12 guests • $1,050,000

Annual Revenue

$129,369

Profit (Cash Flow)

$20,487

Cap Rate

9.4%

Annual Revenue

$129,369

AirDNA projects $644/night at 44% occupancy ($103,496)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.25% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.25%

Cap Rate

9.41%

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

$56,063

Deductible property tax

$10,395

Your total deduction

$121,899

Your adjusted annual income

$150,000 - $121,899 = $28,101

Taxes on $28,101 (30%)

$8,430

Your old tax bill

$45,000

Your new tax bill

$8,430

Estimated tax savings

$36,570

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