BNBCalc.com Investment Analysis Report of 31 Avignon Ave, Foothill Ranch, CA 92610, USA

3 bed • 2 bath • 8 guests • $300,000

BNB

Calc

Return Metrics

49.69% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.69%

Cap Rate

19.58%

Return on Investment

65.1%

Annual Revenue

$83,246

AirDNA projects $407/night at 56% occupancy ($83,246).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,042

Annual Expenses

$24,502

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,394

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$694

Management & Platform Fees

$208

Platform Fee (i.e. Airbnb)

$208

Property Manager Fee

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$58,744

Your total deduction

$102,073

So, your new taxable income is your previous income minus your total deduction ($150,000 - $102,073)

$47,927

Your old tax bill

$45,000

Your new tax bill

$14,378

Estimated tax savings

$30,622

31 Avignon Ave Lake Forest, California, 92610-1918

3 bed • 2 bath • 8 guests • $300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$83,246

Profit (Cash Flow)

$38,512

Cap Rate

19.6%

Annual Revenue

$83,246

AirDNA projects $407/night at 56% occupancy ($83,246).

Occupancy Rate

Avg Daily Rate

Return Metrics

49.69% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

49.69%

Cap Rate

19.58%

Return on Investment

65.1%

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 est deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Your total deduction

$4,185

Your adjusted annual income

$150,000 - $4,185 = $145,815

Taxes on $145,815 (30%)

$43,744

Your old tax bill

$45,000

Your new tax bill

$43,744

Estimated tax savings

$1,256

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 recomend LearnLikeACPA.com