BNBCalc.com Investment Analysis Report of 151693 Rio Vista Dr, Big River, CA 92242, USA

3 bed • 3 bath • 8 guests • $650,000

BNB

Calc

Return Metrics

-1.43% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.43%

Cap Rate

6.39%

Return on Investment

14.92%

Annual Revenue

$63,509

AirDNA projects $322/night at 54% occupancy ($63,508).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,828

Annual Expenses

$21,936

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,229

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$529

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$304,967

Profit on this property

$41,573

Your total deduction

$300,679

So, your new taxable income is your previous income minus your total deduction ($150,000 - $300,679)

-$150,679

Your old tax bill

$45,000

Your new tax bill

-$45,204

Estimated tax savings

$90,204

151693 Rio Vista Dr Big River, California, 92242

3 bed • 3 bath • 8 guests • $650,000

Annual Revenue

$63,509

Profit (Cash Flow)

-$2,263

Cap Rate

6.4%

Annual Revenue

$63,509

AirDNA projects $322/night at 54% occupancy ($63,509)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.43% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.43%

Cap Rate

6.39%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$92,919

Your adjusted annual income

$150,000 - $92,919 = $57,081

Taxes on $57,081 (30%)

$17,124

Your old tax bill

$45,000

Your new tax bill

$17,124

Estimated tax savings

$27,876

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