BNBCalc.com Investment Analysis Report of 2542 Wilt Rd, Fallbrook, CA 92028, USA

4 bed • 3 bath • 12 guests • $2,000,000

BNB

Calc

Return Metrics

40.88% 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

40.88%

Cap Rate

12.66%

Return on Investment

73.72%

Annual Revenue

$306,805

AirDNA projects $636/night at 70% occupancy ($162,606).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,464

Annual Expenses

$53,565

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,257

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,557

Management & Platform Fees

$767

Platform Fee (i.e. Airbnb)

$767

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

$107,974

Deductible property tax

$19,800

Est. Depreciation Value

$928,008

Profit on this property

$253,240

Your total deduction

$802,542

So, your new taxable income is your previous income minus your total deduction ($150,000 - $802,542)

-$652,542

Your old tax bill

$45,000

Your new tax bill

-$195,763

Estimated tax savings

$240,763

2542 Wilt Rd

Fallbrook, California, 92028-9587

4 bed • 3 bath • 12 guests • $2,000,000

Annual Revenue

$306,805

Profit (Cash Flow)

$102,508

Cap Rate

12.7%

Annual Revenue

$306,805

AirDNA projects $636/night at 70% occupancy ($162,607)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.88% 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

40.88%

Cap Rate

12.66%

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

$107,974

Deductible property tax

$19,800

Your total deduction

$170,526

Your adjusted annual income

$150,000 - $170,526 = -$20,526

Taxes on -$20,526 (30%)

-$6,158

Your old tax bill

$45,000

Your new tax bill

-$6,158

Estimated tax savings

$51,158

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