BNBCalc.com Investment Analysis Report of 16770 CA-76, Pauma Valley, CA 92061, USA

3 bed • 3 bath • 12 guests • $950,000

BNB

Calc

Return Metrics

-8.03% 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

-8.03%

Cap Rate

4.82%

Return on Investment

8.61%

Annual Revenue

$68,388

AirDNA projects $302/night at 62% occupancy ($68,388).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,881

Annual Expenses

$22,570

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,270

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$570

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

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

$443,136

Profit on this property

$45,818

Your total deduction

$451,811

So, your new taxable income is your previous income minus your total deduction ($150,000 - $451,811)

-$301,811

Your old tax bill

$45,000

Your new tax bill

-$90,543

Estimated tax savings

$135,543

16770 CA-76

Pauma Valley, California, 92061-9509

3 bed • 3 bath • 12 guests • $950,000

Annual Revenue

$68,388

Profit (Cash Flow)

-$18,262

Cap Rate

4.8%

Annual Revenue

$68,388

AirDNA projects $302/night at 62% occupancy ($68,388)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.03% 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

-8.03%

Cap Rate

4.82%

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

$149,971

Your adjusted annual income

$150,000 - $149,971 = $29

Taxes on $29 (30%)

$9

Your old tax bill

$45,000

Your new tax bill

$9

Estimated tax savings

$44,991

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