BNBCalc.com Investment Analysis Report of 44061 Redbud Trail, Three Rivers, CA 93271, USA

4 bed • 3 bath • 10 guests • $989,000

BNB

Calc

Return Metrics

19.66% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.66%

Cap Rate

11.26%

Return on Investment

36.97%

Annual Revenue

$143,815

AirDNA projects $403/night at 75% occupancy ($110,394).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,698

Annual Expenses

$32,376

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,898

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,198

Management & Platform Fees

$360

Platform Fee (i.e. Airbnb)

$360

Property Manager Fee

$0

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

$46,939

Deductible property tax

$9,791

Est. Depreciation Value

$455,498

Profit on this property

$111,439

Your total deduction

$400,789

So, your new taxable income is your previous income minus your total deduction ($150,000 - $400,789)

-$250,789

Your old tax bill

$45,000

Your new tax bill

-$75,237

Estimated tax savings

$120,237

44061 Redbud Trail

Three Rivers, California, 93271-9659

4 bed • 3 bath • 10 guests • $989,000

Annual Revenue

$143,815

Profit (Cash Flow)

$44,731

Cap Rate

11.3%

Annual Revenue

$143,815

AirDNA projects $403/night at 75% occupancy ($110,395)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.66% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.66%

Cap Rate

11.26%

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

$46,939

Deductible property tax

$9,791

Your total deduction

$90,639

Your adjusted annual income

$150,000 - $90,639 = $59,361

Taxes on $59,361 (30%)

$17,808

Your old tax bill

$45,000

Your new tax bill

$17,808

Estimated tax savings

$27,192

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