BNBCalc.com Investment Analysis Report of 40457 Yokohl Valley Dr, Springville, CA 93265, USA

3 bed • 1 bath • 6 guests • $280,000

BNB

Calc

Return Metrics

37.63% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

37.63%

Cap Rate

16.5%

Return on Investment

52.98%

Annual Revenue

$68,848

AirDNA projects $377/night at 56% occupancy ($77,110).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,886

Annual Expenses

$22,630

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,274

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$574

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$13,289

Deductible property tax

$2,772

Est. Depreciation Value

$134,238

Profit on this property

$46,218

Your total deduction

$104,081

So, your new taxable income is your previous income minus your total deduction ($150,000 - $104,081)

$45,919

Your old tax bill

$45,000

Your new tax bill

$13,776

Estimated tax savings

$31,224

40457 Yokohl Valley Dr

Springville, California, 93265-9750

3 bed • 1 bath • 6 guests • $280,000

Annual Revenue

$68,848

Profit (Cash Flow)

$27,342

Cap Rate

16.5%

Annual Revenue

$68,848

AirDNA projects $377/night at 56% occupancy ($77,110)

Occupancy Rate

Avg Daily Rate

Return Metrics

37.63% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

37.63%

Cap Rate

16.5%

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

$13,289

Deductible property tax

$2,772

Your total deduction

$12,577

Your adjusted annual income

$150,000 - $12,577 = $137,423

Taxes on $137,423 (30%)

$41,227

Your old tax bill

$45,000

Your new tax bill

$41,227

Estimated tax savings

$3,773

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