BNBCalc.com Investment Analysis Report of 20525 5th St E, Sonoma, CA 95476, USA

3 bed • 3 bath • 6 guests • $2,500,000

BNB

Calc

Return Metrics

2.24% 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

2.24%

Cap Rate

7.26%

Return on Investment

19.3%

Annual Revenue

$224,625

AirDNA projects $1163/night at 69% occupancy ($293,097).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,573

Annual Expenses

$42,881

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,572

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,872

Management & Platform Fees

$562

Platform Fee (i.e. Airbnb)

$562

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

$118,653

Deductible property tax

$24,750

Est. Depreciation Value

$1,157,010

Profit on this property

$181,744

Your total deduction

$1,118,669

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,118,669)

-$968,669

Your old tax bill

$45,000

Your new tax bill

-$290,601

Estimated tax savings

$335,601

20525 5th St E

Sonoma, California, 95476-7902

3 bed • 3 bath • 6 guests • $2,500,000

Annual Revenue

$224,625

Profit (Cash Flow)

$13,108

Cap Rate

7.3%

Annual Revenue

$224,625

AirDNA projects $1,163/night at 69% occupancy ($293,097)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.24% 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

2.24%

Cap Rate

7.26%

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

$118,653

Deductible property tax

$24,750

Your total deduction

$330,749

Your adjusted annual income

$150,000 - $330,749 = -$180,749

Taxes on -$180,749 (30%)

-$54,225

Your old tax bill

$45,000

Your new tax bill

-$54,225

Estimated tax savings

$99,225

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