BNBCalc.com Investment Analysis Report of 1722 S Santa Fe Ave, Vista, CA 92084, USA

3 bed • 2 bath • 10 guests • $700,000

BNB

Calc

Return Metrics

20.06% 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

20.06%

Cap Rate

11.93%

Return on Investment

35.46%

Annual Revenue

$127,726

AirDNA projects $538/night at 54% occupancy ($106,110).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,684

Annual Expenses

$44,204

Utilities

$1,350

Internet + TV

$200

Water/Sewer

$350

Garbage

$100

Electric

$300

Gas

$250

Other

$150

Maintenance

$2,014

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$250

Supplies

$250

Software

$50

Pest Control

$100

Permits

$0

Other

$0

Cleaning Cost

$1,064

Management & Platform Fees

$319

Platform Fee (i.e. Airbnb)

$319

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$335,195

Profit on this property

$83,521

Your total deduction

$291,826

So, your new taxable income is your previous income minus your total deduction ($150,000 - $291,826)

-$141,826

Your old tax bill

$45,000

Your new tax bill

-$42,548

Estimated tax savings

$87,548

1722 S Santa Fe Ave

Vista, California, 92084-7603

3 bed • 2 bath • 10 guests • $700,000

Annual Revenue

$127,726

Profit (Cash Flow)

$36,313

Cap Rate

11.9%

Annual Revenue

$127,726

AirDNA projects $538/night at 54% occupancy ($106,111)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.06% 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

20.06%

Cap Rate

11.93%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$63,346

Your adjusted annual income

$150,000 - $63,346 = $86,654

Taxes on $86,654 (30%)

$25,996

Your old tax bill

$45,000

Your new tax bill

$25,996

Estimated tax savings

$19,004

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