BNBCalc.com Investment Analysis Report of 5322 Flamingo Ave, Joshua Tree, CA 92252, USA

3 bed • 2 bath • 8 guests • $349,000

BNB

Calc

Return Metrics

19.54% 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

19.54%

Cap Rate

11.71%

Return on Investment

35.2%

Annual Revenue

$62,720

AirDNA projects $318/night at 54% occupancy ($62,719).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,819

Annual Expenses

$21,834

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,223

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$523

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

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

$16,564

Deductible property tax

$3,455

Est. Depreciation Value

$166,177

Profit on this property

$40,886

Your total deduction

$145,310

So, your new taxable income is your previous income minus your total deduction ($150,000 - $145,310)

$4,690

Your old tax bill

$45,000

Your new tax bill

$1,407

Estimated tax savings

$43,593

5322 Flamingo Ave

Joshua Tree, California, 92252

3 bed • 2 bath • 8 guests • $349,000

Annual Revenue

$62,720

Profit (Cash Flow)

$17,354

Cap Rate

11.7%

Annual Revenue

$62,720

AirDNA projects $318/night at 54% occupancy ($62,720)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.54% 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

19.54%

Cap Rate

11.71%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$32,055

Your adjusted annual income

$150,000 - $32,055 = $117,945

Taxes on $117,945 (30%)

$35,383

Your old tax bill

$45,000

Your new tax bill

$35,383

Estimated tax savings

$9,617

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