BNBCalc.com Investment Analysis Report of 525 11th Ave #1305, San Diego, CA 92101, USA

2 bed • 2 bath • 4 guests • $580,000

BNB

Calc

Return Metrics

18.82% 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

18.82%

Cap Rate

8.87%

Return on Investment

80.69%

Annual Revenue

$74,882

AirDNA projects $306/night at 67% occupancy ($74,882).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,951

Annual Expenses

$23,415

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,324

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$624

Management & Platform Fees

$187

Platform Fee (i.e. Airbnb)

$187

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

$28,312

Deductible property tax

$4,234

Est. Depreciation Value

$271,287

Profit on this property

$51,468

Your total deduction

$252,366

So, your new taxable income is your previous income minus your total deduction ($150,000 - $252,366)

-$102,366

Your old tax bill

$45,000

Your new tax bill

-$30,710

Estimated tax savings

$75,710

525 11th Ave

San Diego, California, 92101

2 bed • 2 bath • 4 guests • $580,000

Annual Revenue

$74,882

Profit (Cash Flow)

$7,776

Cap Rate

8.9%

Annual Revenue

$74,882

AirDNA projects $306/night at 67% occupancy ($74,882)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.82% 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

18.82%

Cap Rate

8.87%

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

$28,312

Deductible property tax

$4,234

Your total deduction

$67,566

Your adjusted annual income

$150,000 - $67,566 = $82,434

Taxes on $82,434 (30%)

$24,730

Your old tax bill

$45,000

Your new tax bill

$24,730

Estimated tax savings

$20,270

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