BNBCalc.com Investment Analysis Report of 43134 Moonridge Rd, Big Bear Lake, CA 92315, USA

3 bed • 2 bath • 7 guests • $650,000

BNB

Calc

Return Metrics

-4.98% 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

-4.98%

Cap Rate

3.06%

Return on Investment

10.72%

Annual Revenue

$50,331

AirDNA projects $442/night at 33% occupancy ($53,274).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,532

Annual Expenses

$30,382

Utilities

$401

Internet + TV

$50

Water/Sewer

$70

Garbage

$1

Electric

$160

Gas

$80

Other

$40

Maintenance

$1,162

Property Insurance

$176

HOA

$0

Landscaping

$1

Ongoing Repairs

$150

Supplies

$300

Software

$50

Pest Control

$50

Permits

$250

Other

$0

Cleaning Cost

$185

Management & Platform Fees

$969

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

$843

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

$13,621

Deductible property tax

$5,265

Est. Depreciation Value

$304,807

Profit on this property

$19,948

Your total deduction

$303,745

So, your new taxable income is your previous income minus your total deduction ($150,000 - $303,745)

-$153,745

Your old tax bill

$45,000

Your new tax bill

-$46,123

Estimated tax savings

$91,123

43134 Moonridge Rd

Big Bear Lake, California, 92315

3 bed • 2 bath • 7 guests • $650,000

Annual Revenue

$50,331

Profit (Cash Flow)

-$9,500

Cap Rate

3.1%

Annual Revenue

$50,331

AirDNA projects $442/night at 33% occupancy ($53,274)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.98% 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

-4.98%

Cap Rate

3.06%

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

$13,621

Deductible property tax

$5,265

Your total deduction

$96,097

Your adjusted annual income

$150,000 - $96,097 = $53,903

Taxes on $53,903 (30%)

$16,171

Your old tax bill

$45,000

Your new tax bill

$16,171

Estimated tax savings

$28,829

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