BNBCalc.com Investment Analysis Report of 1881 Shoshone Valley Rd, Twentynine Palms, CA 92277, USA

1 bed • 1 bath • 2 guests • $185,000

BNB

Calc

Return Metrics

24.72% 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

24.72%

Cap Rate

12.99%

Return on Investment

40.46%

Annual Revenue

$43,632

AirDNA projects $181/night at 66% occupancy ($43,632).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,633

Annual Expenses

$19,592

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,064

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$364

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$8,780

Deductible property tax

$1,831

Est. Depreciation Value

$87,924

Profit on this property

$24,040

Your total deduction

$74,496

So, your new taxable income is your previous income minus your total deduction ($150,000 - $74,496)

$75,504

Your old tax bill

$45,000

Your new tax bill

$22,651

Estimated tax savings

$22,349

1881 Shoshone Valley Rd

Twentynine Palms, California, 92277-5780

1 bed • 1 bath • 2 guests • $185,000

Annual Revenue

$43,632

Profit (Cash Flow)

$11,572

Cap Rate

13.0%

Annual Revenue

$43,632

AirDNA projects $181/night at 66% occupancy ($43,632)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.72% 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

24.72%

Cap Rate

12.99%

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

$8,780

Deductible property tax

$1,831

Your total deduction

$14,576

Your adjusted annual income

$150,000 - $14,576 = $135,424

Taxes on $135,424 (30%)

$40,627

Your old tax bill

$45,000

Your new tax bill

$40,627

Estimated tax savings

$4,373

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