BNBCalc.com Investment Analysis Report of 213 S Pacific St apt b, Oceanside, CA 92054, USA

2 bed • 2 bath • 6 guests • $900,000

BNB

Calc

Return Metrics

10.29% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.29%

Cap Rate

9.18%

Return on Investment

27.07%

Annual Revenue

$110,757

AirDNA projects $324/night at 67% occupancy ($79,287).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,340

Annual Expenses

$28,078

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,623

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$923

Management & Platform Fees

$277

Platform Fee (i.e. Airbnb)

$277

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$418,668

Profit on this property

$82,678

Your total deduction

$387,614

So, your new taxable income is your previous income minus your total deduction ($150,000 - $387,614)

-$237,614

Your old tax bill

$45,000

Your new tax bill

-$71,284

Estimated tax savings

$116,284

213 S Pacific St apt b

Oceanside, California, 92054-2964

2 bed • 2 bath • 6 guests • $900,000

Annual Revenue

$110,757

Profit (Cash Flow)

$21,970

Cap Rate

9.2%

Annual Revenue

$110,757

AirDNA projects $324/night at 67% occupancy ($79,287)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.29% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.29%

Cap Rate

9.18%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$102,462

Your adjusted annual income

$150,000 - $102,462 = $47,538

Taxes on $47,538 (30%)

$14,261

Your old tax bill

$45,000

Your new tax bill

$14,261

Estimated tax savings

$30,739

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