BNBCalc.com Investment Analysis Report of 4499 Piedmont Ave, Oakland, CA 94611, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

11.5% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.5%

Cap Rate

9.08%

Return on Investment

27.44%

Annual Revenue

$61,346

AirDNA projects $247/night at 73% occupancy ($65,857).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,842

Annual Expenses

$34,103

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,211

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$511

Management & Platform Fees

$1,171

Platform Fee (i.e. Airbnb)

$153

Property Manager Fee

$1,017

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

$12,557

Deductible property tax

$2,340

Est. Depreciation Value

$143,609

Profit on this property

$27,243

Your total deduction

$131,263

So, your new taxable income is your previous income minus your total deduction ($150,000 - $131,263)

$18,737

Your old tax bill

$45,000

Your new tax bill

$5,621

Estimated tax savings

$39,379

4499 Piedmont Ave Oakland, California, 94611

3 bed • 2 bath • 2 guests • $300,000

Annual Revenue

$61,346

Profit (Cash Flow)

$8,919

Cap Rate

9.1%

Annual Revenue

$61,346

AirDNA projects $247/night at 73% occupancy ($65,857)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.5% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.5%

Cap Rate

9.08%

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

$12,557

Deductible property tax

$2,340

Your total deduction

$33,375

Your adjusted annual income

$150,000 - $33,375 = $116,625

Taxes on $116,625 (30%)

$34,987

Your old tax bill

$45,000

Your new tax bill

$34,987

Estimated tax savings

$10,013

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