BNBCalc.com Investment Analysis Report of 184 Pamela Dr, Fallbrook, CA 92028, USA

3 bed • 3 bath • 9 guests • $925,000

BNB

Calc

Return Metrics

0.64% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.64%

Cap Rate

6.89%

Return on Investment

17.27%

Annual Revenue

$89,076

AirDNA projects $469/night at 52% occupancy ($89,075).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,105

Annual Expenses

$25,260

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,442

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$742

Management & Platform Fees

$223

Platform Fee (i.e. Airbnb)

$223

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

$43,901

Deductible property tax

$9,158

Est. Depreciation Value

$431,622

Profit on this property

$63,816

Your total deduction

$420,865

So, your new taxable income is your previous income minus your total deduction ($150,000 - $420,865)

-$270,865

Your old tax bill

$45,000

Your new tax bill

-$81,259

Estimated tax savings

$126,259

184 Pamela Dr

Fallbrook, California, 92028-8972

3 bed • 3 bath • 9 guests • $925,000

Annual Revenue

$89,076

Profit (Cash Flow)

$1,428

Cap Rate

6.9%

Annual Revenue

$89,076

AirDNA projects $469/night at 52% occupancy ($89,076)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.64% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.64%

Cap Rate

6.89%

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

$43,901

Deductible property tax

$9,158

Your total deduction

$126,865

Your adjusted annual income

$150,000 - $126,865 = $23,135

Taxes on $23,135 (30%)

$6,941

Your old tax bill

$45,000

Your new tax bill

$6,941

Estimated tax savings

$38,059

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