BNBCalc.com Investment Analysis Report of 51259 Bon Veu Dr, Oakhurst, CA 93644, USA

3 bed • 2 bath • 8 guests • $475,000

BNB

Calc

Return Metrics

3.8% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.8%

Cap Rate

7.68%

Return on Investment

19.87%

Annual Revenue

$57,705

AirDNA projects $259/night at 61% occupancy ($57,704).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,765

Annual Expenses

$21,182

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$22,544

Deductible property tax

$4,703

Est. Depreciation Value

$224,208

Profit on this property

$36,523

Your total deduction

$214,931

So, your new taxable income is your previous income minus your total deduction ($150,000 - $214,931)

-$64,931

Your old tax bill

$45,000

Your new tax bill

-$19,479

Estimated tax savings

$64,479

51259 Bon Veu Dr Oakhurst, California, 93644-9700

3 bed • 2 bath • 8 guests • $475,000

Annual Revenue

$57,705

Profit (Cash Flow)

$4,483

Cap Rate

7.7%

Annual Revenue

$57,705

AirDNA projects $259/night at 61% occupancy ($57,705)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.8% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.8%

Cap Rate

7.68%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$62,163

Your adjusted annual income

$150,000 - $62,163 = $87,837

Taxes on $87,837 (30%)

$26,351

Your old tax bill

$45,000

Your new tax bill

$26,351

Estimated tax savings

$18,649

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