BNBCalc.com Investment Analysis Report of 2901 Mareca Way, West Sacramento, CA 95691, USA

3 bed • 2 bath • 6 guests • $599,000

BNB

Calc

Return Metrics

2.9% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.9%

Cap Rate

7.45%

Return on Investment

19.21%

Annual Revenue

$67,051

AirDNA projects $274/night at 67% occupancy ($67,051).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,866

Annual Expenses

$22,397

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,259

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$559

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$28,429

Deductible property tax

$5,930

Est. Depreciation Value

$281,318

Profit on this property

$44,655

Your total deduction

$271,022

So, your new taxable income is your previous income minus your total deduction ($150,000 - $271,022)

-$121,022

Your old tax bill

$45,000

Your new tax bill

-$36,307

Estimated tax savings

$81,307

2901 Mareca Way West Sacramento, California, 95691-4431

3 bed • 2 bath • 6 guests • $599,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$67,051

Profit (Cash Flow)

$4,251

Cap Rate

7.5%

Annual Revenue

$67,051

AirDNA projects $274/night at 67% occupancy ($67,051)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.9% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.9%

Cap Rate

7.45%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$79,368

Your adjusted annual income

$150,000 - $79,368 = $70,632

Taxes on $70,632 (30%)

$21,190

Your old tax bill

$45,000

Your new tax bill

$21,190

Estimated tax savings

$23,810

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