BNBCalc.com Investment Analysis Report of 1585 Charleston Rd, Mountain View, CA 94043, USA

2 bed • 3 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

404.44% 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

404.44%

Cap Rate

105.22%

Return on Investment

420.8%

Annual Revenue

$620,480

AirDNA projects $331/night at 65% occupancy ($78,582).

Revenue Percentile

Operating Expenses

Monthly Expenses

$7,862

Annual Expenses

$94,342

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$5,871

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$5,171

Management & Platform Fees

$1,551

Platform Fee (i.e. Airbnb)

$1,551

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$234,602

Profit on this property

$526,138

Your total deduction

-$262,855

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$262,855)

$412,855

Your old tax bill

$45,000

Your new tax bill

$123,857

Estimated tax savings

-$78,857

1585 Charleston Rd Mountain View, California, 94043-1225

2 bed • 3 bath • 8 guests • $500,000

Annual Revenue

$620,480

Profit (Cash Flow)

$492,418

Cap Rate

105.2%

Annual Revenue

$620,480

AirDNA projects $331/night at 65% occupancy ($78,582)

Occupancy Rate

Avg Daily Rate

Return Metrics

404.44% 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

404.44%

Cap Rate

105.22%

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

$23,731

Deductible property tax

$4,950

Your total deduction

-$422,679

Your adjusted annual income

$150,000 - -$422,679 = $572,679

Taxes on $572,679 (30%)

$171,804

Your old tax bill

$45,000

Your new tax bill

$171,804

Estimated tax savings

-$126,804

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