BNBCalc.com Investment Analysis Report of 4301 2nd St, Long Beach, CA 90803, USA

2 bed • 2 bath • 5 guests • $775,000

BNB

Calc

Return Metrics

-42.85% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-42.85%

Cap Rate

5.46%

Return on Investment

28.92%

Annual Revenue

$75,332

AirDNA projects $275/night at 75% occupancy ($75,331).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,748

Annual Expenses

$32,971

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,478

Property Insurance

$150

HOA

$300

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$628

Management & Platform Fees

$810

Platform Fee (i.e. Airbnb)

$188

Property Manager Fee

$621

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

$44,599

Deductible property tax

$7,672

Est. Depreciation Value

$361,097

Profit on this property

$42,361

Your total deduction

$371,008

So, your new taxable income is your previous income minus your total deduction ($150,000 - $371,008)

-$221,008

Your old tax bill

$45,000

Your new tax bill

-$66,302

Estimated tax savings

$111,302

4301 2nd St Long Beach, California, 90803

2 bed • 2 bath • 5 guests • $775,000

Annual Revenue

$75,332

Profit (Cash Flow)

-$19,391

Cap Rate

5.5%

Annual Revenue

$75,332

AirDNA projects $275/night at 75% occupancy ($75,332)

Occupancy Rate

Avg Daily Rate

Return Metrics

-42.85% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-42.85%

Cap Rate

5.46%

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

$44,599

Deductible property tax

$7,672

Your total deduction

$125,056

Your adjusted annual income

$150,000 - $125,056 = $24,944

Taxes on $24,944 (30%)

$7,483

Your old tax bill

$45,000

Your new tax bill

$7,483

Estimated tax savings

$37,517

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