BNBCalc.com Investment Analysis Report of 3337 Terrace Ln, Oceanside, CA 92056, USA

4 bed • 4 bath • 12 guests • $1,500,000

BNB

Calc

Return Metrics

14.14% 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

14.14%

Cap Rate

10.1%

Return on Investment

30.92%

Annual Revenue

$189,927

AirDNA projects $538/night at 65% occupancy ($127,725).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,198

Annual Expenses

$38,370

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,283

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,583

Management & Platform Fees

$475

Platform Fee (i.e. Airbnb)

$475

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$697,886

Profit on this property

$151,556

Your total deduction

$632,371

So, your new taxable income is your previous income minus your total deduction ($150,000 - $632,371)

-$482,371

Your old tax bill

$45,000

Your new tax bill

-$144,711

Estimated tax savings

$189,711

3337 Terrace Ln

Oceanside, California, 92056-3118

4 bed • 4 bath • 12 guests • $1,500,000

Annual Revenue

$189,927

Profit (Cash Flow)

$50,372

Cap Rate

10.1%

Annual Revenue

$189,927

AirDNA projects $538/night at 65% occupancy ($127,726)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.14% 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

14.14%

Cap Rate

10.1%

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 estimated deduction will be...

Deductible mortgage interest

$71,192

Deductible property tax

$14,850

Your total deduction

$157,043

Your adjusted annual income

$150,000 - $157,043 = -$7,043

Taxes on -$7,043 (30%)

-$2,113

Your old tax bill

$45,000

Your new tax bill

-$2,113

Estimated tax savings

$47,113

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