BNBCalc.com Investment Analysis Report of 150 Fern Dr, Pasadena, CA 91105, USA

4 bed • 5 bath • 6 guests • $2,100,000

BNB

Calc

Return Metrics

11.46% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.46%

Cap Rate

9.44%

Return on Investment

28.38%

Annual Revenue

$243,676

AirDNA projects $1,283/night at 55% occupancy ($257,734).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,780

Annual Expenses

$45,358

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,731

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$2,031

Management & Platform Fees

$609

Platform Fee (i.e. Airbnb)

$609

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

$99,668

Deductible property tax

$20,790

Est. Depreciation Value

$974,385

Profit on this property

$198,318

Your total deduction

$896,525

So, your new taxable income is your previous income minus your total deduction ($150,000 - $896,525)

-$746,525

Your old tax bill

$45,000

Your new tax bill

-$223,957

Estimated tax savings

$268,957

150 Fern Dr Pasadena, California, 91105-1214

4 bed • 5 bath • 6 guests • $2,100,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$243,676

Profit (Cash Flow)

$56,670

Cap Rate

9.4%

Annual Revenue

$243,676

AirDNA projects $1,283/night at 55% occupancy ($257,734).

Occupancy Rate

Avg Daily Rate

Return Metrics

11.46% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.46%

Cap Rate

9.44%

Return on Investment

28.38%

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

$99,668

Deductible property tax

$20,790

Your total deduction

$232,925

Your adjusted annual income

$150,000 - $232,925 = -$82,925

Taxes on -$82,925 (30%)

-$24,877

Your old tax bill

$45,000

Your new tax bill

-$24,877

Estimated tax savings

$69,877

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