BNBCalc.com Investment Analysis Report of 42897 Encino Rd, Big Bear Lake, CA 92315, USA

2 bed • 1 bath • 4 guests • $455,000

BNB

Calc

Return Metrics

-6.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.38%

Cap Rate

5.18%

Return on Investment

9.95%

Annual Revenue

$41,167

AirDNA projects $277/night at 39% occupancy ($39,457).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,464

Annual Expenses

$17,568

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$901

Property Insurance

$208

HOA

Landscaping

Ongoing Repairs

$150

Supplies

$150

Software

Pest Control

$50

Permits

Other

Cleaning Cost

$343

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$21,595

Deductible property tax

$4,505

Est. Depreciation Value

$213,557

Profit on this property

$23,599

Your total deduction

$216,057

So, your new taxable income is your previous income minus your total deduction ($150,000 - $216,057)

-$66,057

Your old tax bill

$45,000

Your new tax bill

-$19,817

Estimated tax savings

$64,817

42897 Encino Rd Big Bear Lake, California, 92315

2 bed • 1 bath • 4 guests • $455,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$41,167

Profit (Cash Flow)

-$7,085

Cap Rate

5.2%

Annual Revenue

$41,167

AirDNA projects $277/night at 39% occupancy ($39,457).

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.38%

Cap Rate

5.18%

Return on Investment

9.95%

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

$21,595

Deductible property tax

$4,505

Your total deduction

$70,569

Your adjusted annual income

$150,000 - $70,569 = $79,431

Taxes on $79,431 (30%)

$23,829

Your old tax bill

$45,000

Your new tax bill

$23,829

Estimated tax savings

$21,171

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