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

3 bed • 2 bath • 8 guests • $849,000

BNB

Calc

Return Metrics

38.28% 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

38.28%

Cap Rate

16.12%

Return on Investment

54.65%

Annual Revenue

$173,126

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,016

Annual Expenses

$36,186

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,143

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,443

Management & Platform Fees

$433

Platform Fee (i.e. Airbnb)

$433

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

$42,335

Deductible property tax

$8,490

Est. Depreciation Value

$396,459

Profit on this property

$136,939

Your total deduction

$310,345

So, your new taxable income is your previous income minus your total deduction ($150,000 - $310,345)

-$160,345

Your old tax bill

$45,000

Your new tax bill

-$48,104

Estimated tax savings

$93,104

40637 Crystal Dr Three Rivers, California, 93271-9736

3 bed • 2 bath • 8 guests • $849,000

Annual Revenue

$173,126

Profit (Cash Flow)

$78,007

Cap Rate

16.1%

Annual Revenue

$173,126
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

38.28% 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

38.28%

Cap Rate

16.12%

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

$42,335

Deductible property tax

$8,490

Your total deduction

$40,291

Your adjusted annual income

$150,000 - $40,291 = $109,709

Taxes on $109,709 (30%)

$32,913

Your old tax bill

$45,000

Your new tax bill

$32,913

Estimated tax savings

$12,087

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