BNBCalc.com Investment Analysis Report of 2238 Geary Blvd, San Francisco, CA 94115, USA

4 bed • 3 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

118.49% 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

118.49%

Cap Rate

36.12%

Return on Investment

134.56%

Annual Revenue

$264,842

AirDNA projects $1229/night at 59% occupancy ($264,842).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,009

Annual Expenses

$48,109

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,907

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,207

Management & Platform Fees

$662

Platform Fee (i.e. Airbnb)

$662

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$283,218

Profit on this property

$216,733

Your total deduction

$100,902

So, your new taxable income is your previous income minus your total deduction ($150,000 - $100,902)

$49,098

Your old tax bill

$45,000

Your new tax bill

$14,729

Estimated tax savings

$30,271

2238 Geary Blvd

San Francisco, California, 94115-3416

4 bed • 3 bath • 8 guests • $600,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$264,842

Profit (Cash Flow)

$176,269

Cap Rate

36.1%

Annual Revenue

$264,842

AirDNA projects $1,229/night at 59% occupancy ($264,842)

Occupancy Rate

Avg Daily Rate

Return Metrics

118.49% 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

118.49%

Cap Rate

36.12%

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

$28,477

Deductible property tax

$5,940

Your total deduction

-$92,074

Your adjusted annual income

$150,000 - -$92,074 = $242,074

Taxes on $242,074 (30%)

$72,622

Your old tax bill

$45,000

Your new tax bill

$72,622

Estimated tax savings

-$27,622

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