BNBCalc.com Investment Analysis Report of 5831 Redondo Dr, Bonsall, CA 92003, USA

3 bed • 3 bath • 8 guests • $1,250,000

BNB

Calc

Return Metrics

61.98% 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

61.98%

Cap Rate

13.21%

Return on Investment

109.87%

Annual Revenue

$205,614

AirDNA projects $353/night at 81% occupancy ($104,434).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,367

Annual Expenses

$40,410

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,413

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,713

Management & Platform Fees

$514

Platform Fee (i.e. Airbnb)

$514

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

$70,450

Deductible property tax

$12,375

Est. Depreciation Value

$581,305

Profit on this property

$165,204

Your total deduction

$498,926

So, your new taxable income is your previous income minus your total deduction ($150,000 - $498,926)

-$348,926

Your old tax bill

$45,000

Your new tax bill

-$104,678

Estimated tax savings

$149,678

5831 Redondo Dr

Bonsall, California, 92003-4015

3 bed • 3 bath • 8 guests • $1,250,000

Annual Revenue

$205,614

Profit (Cash Flow)

$67,404

Cap Rate

13.2%

Annual Revenue

$205,614

AirDNA projects $353/night at 81% occupancy ($104,434)

Occupancy Rate

Avg Daily Rate

Return Metrics

61.98% 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

61.98%

Cap Rate

13.21%

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

$70,450

Deductible property tax

$12,375

Your total deduction

$103,006

Your adjusted annual income

$150,000 - $103,006 = $46,994

Taxes on $46,994 (30%)

$14,098

Your old tax bill

$45,000

Your new tax bill

$14,098

Estimated tax savings

$30,902

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