BNBCalc.com Investment Analysis Report of 1725 Nacimiento Lake Dr, Paso Robles, CA 93446, USA

5 bed • 3 bath • 15 guests • $1,550,000

BNB

Calc

Return Metrics

42.06% 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

42.06%

Cap Rate

12.97%

Return on Investment

72.52%

Annual Revenue

$232,354

AirDNA projects $896/night at 71% occupancy ($232,353).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,606

Annual Expenses

$31,271

Utilities

$1,425

Internet + TV

$165

Water/Sewer

$0

Garbage

$60

Electric

$300

Gas

$300

Other

$600

Maintenance

$600

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$200

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$581

Platform Fee (i.e. Airbnb)

$581

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

$75,919

Deductible property tax

$15,810

Est. Depreciation Value

$722,034

Profit on this property

$201,083

Your total deduction

$612,681

So, your new taxable income is your previous income minus your total deduction ($150,000 - $612,681)

-$462,681

Your old tax bill

$45,000

Your new tax bill

-$138,804

Estimated tax savings

$183,804

1725 Nacimiento Lake Dr

Paso Robles, California, 93446-7788

5 bed • 3 bath • 15 guests • $1,550,000

Annual Revenue

$232,354

Profit (Cash Flow)

$90,131

Cap Rate

13.0%

Annual Revenue

$232,354

AirDNA projects $896/night at 71% occupancy ($232,354)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.06% 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

42.06%

Cap Rate

12.97%

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

$75,919

Deductible property tax

$15,810

Your total deduction

$120,889

Your adjusted annual income

$150,000 - $120,889 = $29,111

Taxes on $29,111 (30%)

$8,733

Your old tax bill

$45,000

Your new tax bill

$8,733

Estimated tax savings

$36,267

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