BNBCalc.com Investment Analysis Report of 234 Avenida Granada, San Clemente, CA 92672, USA

3 bed • 2.5 bath • 8 guests • $1,475,000

BNB

Calc

Return Metrics

-18.36% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-18.36%

Cap Rate

4.71%

Return on Investment

9.7%

Annual Revenue

$95,657

AirDNA projects $485/night at 63% occupancy ($111,600).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,176

Annual Expenses

$26,115

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,497

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$797

Management & Platform Fees

$239

Platform Fee (i.e. Airbnb)

$239

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

$77,881

Deductible property tax

$14,602

Est. Depreciation Value

$684,852

Profit on this property

$69,542

Your total deduction

$707,793

So, your new taxable income is your previous income minus your total deduction ($150,000 - $707,793)

-$557,793

Your old tax bill

$45,000

Your new tax bill

-$167,338

Estimated tax savings

$212,338

234 Avenida Granada San Clemente, California, 92672

3 bed • 2.5 bath • 8 guests • $1,475,000

Annual Revenue

$95,657

Profit (Cash Flow)

-$39,502

Cap Rate

4.7%

Annual Revenue

$95,657

AirDNA projects $485/night at 63% occupancy ($111,600)

Occupancy Rate

Avg Daily Rate

Return Metrics

-18.36% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-18.36%

Cap Rate

4.71%

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

$77,881

Deductible property tax

$14,602

Your total deduction

$241,369

Your adjusted annual income

$150,000 - $241,369 = -$91,369

Taxes on -$91,369 (30%)

-$27,411

Your old tax bill

$45,000

Your new tax bill

-$27,411

Estimated tax savings

$72,411

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