BNBCalc.com Investment Analysis Report of 3993 Peony Dr, Fallbrook, CA 92028, USA

4 bed • 4 bath • 12 guests • $1,750,000

BNB

Calc

Return Metrics

14.48% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.48%

Cap Rate

10.16%

Return on Investment

31.33%

Annual Revenue

$220,242

AirDNA projects $666/night at 67% occupancy ($162,979).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,526

Annual Expenses

$42,311

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,535

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,835

Management & Platform Fees

$551

Platform Fee (i.e. Airbnb)

$551

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

$83,057

Deductible property tax

$17,325

Est. Depreciation Value

$813,027

Profit on this property

$177,931

Your total deduction

$735,478

So, your new taxable income is your previous income minus your total deduction ($150,000 - $735,478)

-$585,478

Your old tax bill

$45,000

Your new tax bill

-$175,643

Estimated tax savings

$220,643

3993 Peony Dr Fallbrook, California, 92028-8818

4 bed • 4 bath • 12 guests • $1,750,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$220,242

Profit (Cash Flow)

$59,887

Cap Rate

10.2%

Annual Revenue

$220,242

AirDNA projects $666/night at 67% occupancy ($162,979).

Occupancy Rate

Avg Daily Rate

Return Metrics

14.48% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.48%

Cap Rate

10.16%

Return on Investment

31.33%

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

$83,057

Deductible property tax

$17,325

Your total deduction

$181,750

Your adjusted annual income

$150,000 - $181,750 = -$31,750

Taxes on -$31,750 (30%)

-$9,525

Your old tax bill

$45,000

Your new tax bill

-$9,525

Estimated tax savings

$54,525

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