BNBCalc.com Investment Analysis Report of 302 E Oak St, Lodi, CA 95240, USA

4 bed • 2 bath • 12 guests • $725,000

BNB

Calc

Return Metrics

19.12% 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

19.12%

Cap Rate

11.41%

Return on Investment

35.41%

Annual Revenue

$110,888

AirDNA projects $440/night at 69% occupancy ($110,888).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,341

Annual Expenses

$28,095

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,624

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$924

Management & Platform Fees

$277

Platform Fee (i.e. Airbnb)

$277

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$340,629

Profit on this property

$82,793

Your total deduction

$299,423

So, your new taxable income is your previous income minus your total deduction ($150,000 - $299,423)

-$149,423

Your old tax bill

$45,000

Your new tax bill

-$44,827

Estimated tax savings

$89,827

302 E Oak St

Lodi, California, 95240-2918

4 bed • 2 bath • 12 guests • $725,000

Annual Revenue

$110,888

Profit (Cash Flow)

$33,893

Cap Rate

11.4%

Annual Revenue

$110,888

AirDNA projects $440/night at 69% occupancy ($110,888)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.12% 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

19.12%

Cap Rate

11.41%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$67,359

Your adjusted annual income

$150,000 - $67,359 = $82,641

Taxes on $82,641 (30%)

$24,792

Your old tax bill

$45,000

Your new tax bill

$24,792

Estimated tax savings

$20,208

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