BNBCalc.com Investment Analysis Report of 4551 Baja Mission Rd, Fallbrook, CA 92028, USA

5 bed • 3 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

27.83% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

27.83%

Cap Rate

13.5%

Return on Investment

44.24%

Annual Revenue

$201,797

AirDNA projects $703/night at 63% occupancy ($161,762).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,564

Annual Expenses

$66,765

Utilities

$1,170

Internet + TV

$220

Water/Sewer

$300

Garbage

$50

Electric

$300

Gas

$150

Other

$150

Maintenance

$3,032

Property Insurance

$150

HOA

$0

Landscaping

$300

Ongoing Repairs

$500

Supplies

$150

Software

$150

Pest Control

$100

Permits

$0

Other

$0

Cleaning Cost

$1,682

Management & Platform Fees

$1,362

Platform Fee (i.e. Airbnb)

$504

Property Manager Fee

$858

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$468,724

Profit on this property

$135,032

Your total deduction

$391,053

So, your new taxable income is your previous income minus your total deduction ($150,000 - $391,053)

-$241,053

Your old tax bill

$45,000

Your new tax bill

-$72,316

Estimated tax savings

$117,316

4551 Baja Mission Rd

Fallbrook, California, 92028-9478

5 bed • 3 bath • 12 guests • $1,000,000

Annual Revenue

$201,797

Profit (Cash Flow)

$67,580

Cap Rate

13.5%

Annual Revenue

$201,797

AirDNA projects $703/night at 63% occupancy ($161,763)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.83% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

27.83%

Cap Rate

13.5%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$71,741

Your adjusted annual income

$150,000 - $71,741 = $78,259

Taxes on $78,259 (30%)

$23,478

Your old tax bill

$45,000

Your new tax bill

$23,478

Estimated tax savings

$21,522

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