BNBCalc.com Investment Analysis Report of 222 Joannie Way, Vista, CA 92083, USA

4 bed • 3 bath • 12 guests • $950,000

BNB

Calc

Return Metrics

18.67% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.67%

Cap Rate

11.25%

Return on Investment

35.17%

Annual Revenue

$138,588

AirDNA projects $558/night at 68% occupancy ($138,588).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,641

Annual Expenses

$31,696

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,855

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,155

Management & Platform Fees

$346

Platform Fee (i.e. Airbnb)

$346

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$444,416

Profit on this property

$106,892

Your total deduction

$392,017

So, your new taxable income is your previous income minus your total deduction ($150,000 - $392,017)

-$242,017

Your old tax bill

$45,000

Your new tax bill

-$72,605

Estimated tax savings

$117,605

222 Joannie Way Vista, California, 92083-7608

4 bed • 3 bath • 12 guests • $950,000

Annual Revenue

$138,588

Profit (Cash Flow)

$42,812

Cap Rate

11.3%

Annual Revenue

$138,588

AirDNA projects $558/night at 68% occupancy ($138,588)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.67% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.67%

Cap Rate

11.25%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$89,281

Your adjusted annual income

$150,000 - $89,281 = $60,719

Taxes on $60,719 (30%)

$18,216

Your old tax bill

$45,000

Your new tax bill

$18,216

Estimated tax savings

$26,784

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