BNBCalc.com Investment Analysis Report of 40637 Crystal Dr, Three Rivers, CA 93271, USA

0 bed • 0 bath • 8 guests • $849,000

BNB

Calc

Return Metrics

31.6% 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

31.6%

Cap Rate

11.57%

Return on Investment

63.18%

Annual Revenue

$131,488

AirDNA projects $389/night at 72% occupancy ($102,297).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,769

Annual Expenses

$33,233

Utilities

$645

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$55

Other

$100

Maintenance

$1,796

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,096

Management & Platform Fees

$329

Platform Fee (i.e. Airbnb)

$329

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

$45,331

Deductible property tax

$8,405

Est. Depreciation Value

$391,019

Profit on this property

$98,254

Your total deduction

$346,501

So, your new taxable income is your previous income minus your total deduction ($150,000 - $346,501)

-$196,501

Your old tax bill

$45,000

Your new tax bill

-$58,950

Estimated tax savings

$103,950

40637 Crystal Dr

Three Rivers, California, 93271-9736

0 bed • 0 bath • 8 guests • $849,000

Annual Revenue

$131,488

Profit (Cash Flow)

$34,882

Cap Rate

11.6%

Annual Revenue

$131,488

AirDNA projects $389/night at 72% occupancy ($102,298)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.6% 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

31.6%

Cap Rate

11.57%

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

$45,331

Deductible property tax

$8,405

Your total deduction

$80,254

Your adjusted annual income

$150,000 - $80,254 = $69,746

Taxes on $69,746 (30%)

$20,924

Your old tax bill

$45,000

Your new tax bill

$20,924

Estimated tax savings

$24,076

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