BNBCalc.com Investment Analysis Report of 517 Camino Del Mar, Del Mar, CA 92014, USA

2 bed • 2 bath • 6 guests • $1,600,000

BNB

Calc

Return Metrics

-4.92% 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

-4.92%

Cap Rate

4.15%

Return on Investment

13.92%

Annual Revenue

$89,996

AirDNA projects $352/night at 77% occupancy ($98,995).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,960

Annual Expenses

$23,519

Utilities

$335

Internet + TV

$50

Water/Sewer

$70

Garbage

$50

Electric

$60

Gas

$55

Other

$50

Maintenance

$1,400

Property Insurance

$100

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$750

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

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

$50,247

Deductible property tax

$11,680

Est. Depreciation Value

$741,063

Profit on this property

$66,477

Your total deduction

$736,513

So, your new taxable income is your previous income minus your total deduction ($150,000 - $736,513)

-$586,513

Your old tax bill

$45,000

Your new tax bill

-$175,954

Estimated tax savings

$220,954

517 Camino Del Mar Del Mar, California, 92014-3005

2 bed • 2 bath • 6 guests • $1,600,000

Annual Revenue

$89,996

Profit (Cash Flow)

-$18,435

Cap Rate

4.2%

Annual Revenue

$89,996

AirDNA projects $352/night at 77% occupancy ($98,996)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.92% 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

-4.92%

Cap Rate

4.15%

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

$50,247

Deductible property tax

$11,680

Your total deduction

$231,841

Your adjusted annual income

$150,000 - $231,841 = -$81,841

Taxes on -$81,841 (30%)

-$24,552

Your old tax bill

$45,000

Your new tax bill

-$24,552

Estimated tax savings

$69,552

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