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

3 bed • 4 bath • 8 guests • $275,000

BNB

Calc

Return Metrics

67.15% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

67.15%

Cap Rate

24.38%

Return on Investment

82.3%

Annual Revenue

$92,801

AirDNA projects $397/night at 64% occupancy ($92,801).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,145

Annual Expenses

$25,744

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,473

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$773

Management & Platform Fees

$232

Platform Fee (i.e. Airbnb)

$232

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$132,415

Profit on this property

$67,057

Your total deduction

$81,132

So, your new taxable income is your previous income minus your total deduction ($150,000 - $81,132)

$68,868

Your old tax bill

$45,000

Your new tax bill

$20,660

Estimated tax savings

$24,340

40637 Crystal Dr

Three Rivers, California, 93271-9736

3 bed • 4 bath • 8 guests • $275,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$92,801

Profit (Cash Flow)

$48,517

Cap Rate

24.4%

Annual Revenue

$92,801

AirDNA projects $397/night at 64% occupancy ($92,801)

Occupancy Rate

Avg Daily Rate

Return Metrics

67.15% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

67.15%

Cap Rate

24.38%

Return on Investment

82.3%

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

$13,052

Deductible property tax

$2,722

Your total deduction

-$9,140

Your adjusted annual income

$150,000 - -$9,140 = $159,140

Taxes on $159,140 (30%)

$47,742

Your old tax bill

$45,000

Your new tax bill

$47,742

Estimated tax savings

-$2,742

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