BNBCalc.com Investment Analysis Report of 4120 Pepperdine Ave, Oceanside, CA 92056, USA

4 bed • 2 bath • 12 guests • $925,000

BNB

Calc

Return Metrics

12.55% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.55%

Cap Rate

9.61%

Return on Investment

35.71%

Annual Revenue

$132,401

AirDNA projects $700/night at 78% occupancy ($199,423).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,624

Annual Expenses

$43,492

Utilities

$1,190

Internet + TV

$200

Water/Sewer

$270

Garbage

$150

Electric

$215

Gas

$105

Other

$250

Maintenance

$2,103

Property Insurance

$150

HOA

Landscaping

$350

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$150

Permits

Other

Cleaning Cost

$1,103

Management & Platform Fees

$331

Platform Fee (i.e. Airbnb)

$331

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

$48,840

Deductible property tax

$9,158

Est. Depreciation Value

$447,782

Profit on this property

$88,909

Your total deduction

$416,871

So, your new taxable income is your previous income minus your total deduction ($150,000 - $416,871)

-$266,871

Your old tax bill

$45,000

Your new tax bill

-$80,061

Estimated tax savings

$125,061

4120 Pepperdine Ave Oceanside, California, 92056-6016

4 bed • 2 bath • 12 guests • $925,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$132,401

Profit (Cash Flow)

$20,533

Cap Rate

9.6%

Annual Revenue

$132,401

AirDNA projects $700/night at 78% occupancy ($199,423).

Occupancy Rate

Avg Daily Rate

Return Metrics

12.55% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.55%

Cap Rate

9.61%

Return on Investment

35.71%

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

$48,840

Deductible property tax

$9,158

Your total deduction

$111,559

Your adjusted annual income

$150,000 - $111,559 = $38,441

Taxes on $38,441 (30%)

$11,532

Your old tax bill

$45,000

Your new tax bill

$11,532

Estimated tax savings

$33,468

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