BNBCalc.com Investment Analysis Report of 3260 Reservoir Dr, Jamul, CA 91935, USA

5 bed • 4 bath • 10 guests • $1,015,000

BNB

Calc

Return Metrics

11.42% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.42%

Cap Rate

10.67%

Return on Investment

23.83%

Annual Revenue

$140,619

AirDNA projects $787/night at 60% occupancy ($172,468).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,688

Annual Expenses

$32,260

Utilities

$465

Internet + TV

$100

Water/Sewer

$150

Garbage

$35

Electric

$75

Gas

$55

Other

$50

Maintenance

$1,872

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,172

Management & Platform Fees

$352

Platform Fee (i.e. Airbnb)

$352

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

$56,384

Deductible property tax

$10,150

Est. Depreciation Value

$478,993

Profit on this property

$108,358

Your total deduction

$437,168

So, your new taxable income is your previous income minus your total deduction ($150,000 - $437,168)

-$287,168

Your old tax bill

$45,000

Your new tax bill

-$86,150

Estimated tax savings

$131,150

3260 Reservoir Dr

Jamul, California, 91935-2018

5 bed • 4 bath • 10 guests • $1,015,000

Annual Revenue

$140,619

Profit (Cash Flow)

$34,534

Cap Rate

10.7%

Annual Revenue

$140,619

AirDNA projects $787/night at 60% occupancy ($172,468)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.42% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.42%

Cap Rate

10.67%

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

$56,384

Deductible property tax

$10,150

Your total deduction

$110,800

Your adjusted annual income

$150,000 - $110,800 = $39,200

Taxes on $39,200 (30%)

$11,760

Your old tax bill

$45,000

Your new tax bill

$11,760

Estimated tax savings

$33,240

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