BNBCalc.com Investment Analysis Report of 40022 State Hwy 20, Nevada City, CA 95959, USA

2 bed • 1 bath • 6 guests • $499,000

BNB

Calc

Return Metrics

7.34% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.34%

Cap Rate

8.52%

Return on Investment

23.77%

Annual Revenue

$64,637

AirDNA projects $347/night at 51% occupancy ($64,637).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,840

Annual Expenses

$22,083

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,239

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$539

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$23,683

Deductible property tax

$4,940

Est. Depreciation Value

$233,821

Profit on this property

$42,554

Your total deduction

$219,890

So, your new taxable income is your previous income minus your total deduction ($150,000 - $219,890)

-$69,890

Your old tax bill

$45,000

Your new tax bill

-$20,967

Estimated tax savings

$65,967

property-location

40022 State Hwy 20 Nevada City, California, 95959

2 bed • 1 bath • 6 guests • $499,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$64,637

Profit (Cash Flow)

$8,894

Cap Rate

8.5%

Annual Revenue

$64,637

AirDNA projects $347/night at 51% occupancy ($64,637).

Occupancy Rate

Avg Daily Rate

Return Metrics

7.34% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.34%

Cap Rate

8.52%

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

$23,683

Deductible property tax

$4,940

Your total deduction

$60,604

Your adjusted annual income

$150,000 - $60,604 = $89,396

Taxes on $89,396 (30%)

$26,819

Your old tax bill

$45,000

Your new tax bill

$26,819

Estimated tax savings

$18,181

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