BNBCalc.com Investment Analysis Report of 2555 Daily Dr, Fallbrook, CA 92028, USA

4 bed • 4 bath • 14 guests • $850,000

BNB

Calc

Return Metrics

16.49% 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

16.49%

Cap Rate

10.35%

Return on Investment

35.46%

Annual Revenue

$131,323

AirDNA projects $705/night at 53% occupancy ($136,473).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,605

Annual Expenses

$43,266

Utilities

$1,055

Internet + TV

$15

Water/Sewer

$470

Garbage

$50

Electric

$315

Gas

$155

Other

$50

Maintenance

$2,222

Property Insurance

$250

HOA

$0

Landscaping

$350

Ongoing Repairs

$600

Supplies

$250

Software

$150

Pest Control

$75

Permits

$0

Other

$0

Cleaning Cost

$547

Management & Platform Fees

$328

Platform Fee (i.e. Airbnb)

$328

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

$42,863

Deductible property tax

$6,205

Est. Depreciation Value

$409,527

Profit on this property

$88,058

Your total deduction

$370,538

So, your new taxable income is your previous income minus your total deduction ($150,000 - $370,538)

-$220,538

Your old tax bill

$45,000

Your new tax bill

-$66,161

Estimated tax savings

$111,161

2555 Daily Dr Fallbrook, California, 92028-9101

4 bed • 4 bath • 14 guests • $850,000

Annual Revenue

$131,323

Profit (Cash Flow)

$29,882

Cap Rate

10.4%

Annual Revenue

$131,323

AirDNA projects $705/night at 53% occupancy ($136,473)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.49% 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

16.49%

Cap Rate

10.35%

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

$42,863

Deductible property tax

$6,205

Your total deduction

$91,345

Your adjusted annual income

$150,000 - $91,345 = $58,655

Taxes on $58,655 (30%)

$17,597

Your old tax bill

$45,000

Your new tax bill

$17,597

Estimated tax savings

$27,403

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