BNBCalc.com Investment Analysis Report of 20418 Tricia Way, Saratoga, CA 95070, USA

4 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Return Metrics

542.36% 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

542.36%

Cap Rate

∞%

Return on Investment

542.36%

Annual Revenue

$81,961

AirDNA projects $408/night at 55% occupancy ($81,960).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,028

Annual Expenses

$24,335

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,383

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$683

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

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

$0

Deductible property tax

$0

Est. Depreciation Value

$6,800

Profit on this property

$57,626

Your total deduction

-$50,826

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$50,826)

$200,826

Your old tax bill

$45,000

Your new tax bill

$60,248

Estimated tax savings

-$15,248

20418 Tricia Way

Saratoga, California, 95070-4352

4 bed • 2.5 bath • 9 guests • $0

Annual Revenue

$81,961

Profit (Cash Flow)

$57,626

Cap Rate

Infinity%

Annual Revenue

$81,961

AirDNA projects $408/night at 55% occupancy ($81,961)

Occupancy Rate

Avg Daily Rate

Return Metrics

542.36% 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

542.36%

Cap Rate

∞%

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

$0

Deductible property tax

$0

Your total deduction

-$55,586

Your adjusted annual income

$150,000 - -$55,586 = $205,586

Taxes on $205,586 (30%)

$61,676

Your old tax bill

$45,000

Your new tax bill

$61,676

Estimated tax savings

-$16,676

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