BNBCalc.com Investment Analysis Report of 526 Catalina Rd, Big Bear Lake, CA 92315, USA

3 bed • 2 bath • 7 guests • $334,900

BNB

Calc

Return Metrics

43.37% 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

43.37%

Cap Rate

17.82%

Return on Investment

58.97%

Annual Revenue

$84,328

AirDNA projects $444/night at 52% occupancy ($84,327).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,054

Annual Expenses

$24,643

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,403

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$703

Management & Platform Fees

$211

Platform Fee (i.e. Airbnb)

$211

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

$15,895

Deductible property tax

$3,316

Est. Depreciation Value

$159,683

Profit on this property

$59,685

Your total deduction

$119,208

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,208)

$30,792

Your old tax bill

$45,000

Your new tax bill

$9,238

Estimated tax savings

$35,762

526 Catalina Rd

Big Bear Lake, California, 92315

3 bed • 2 bath • 7 guests • $334,900

Annual Revenue

$84,328

Profit (Cash Flow)

$37,101

Cap Rate

17.8%

Annual Revenue

$84,328

AirDNA projects $444/night at 52% occupancy ($84,328)

Occupancy Rate

Avg Daily Rate

Return Metrics

43.37% 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

43.37%

Cap Rate

17.82%

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

$15,895

Deductible property tax

$3,316

Your total deduction

$10,376

Your adjusted annual income

$150,000 - $10,376 = $139,624

Taxes on $139,624 (30%)

$41,887

Your old tax bill

$45,000

Your new tax bill

$41,887

Estimated tax savings

$3,113

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