BNBCalc.com Investment Analysis Report of 6100 W 94th St, Los Angeles, CA 90045, USA

2 bed • 2 bath • 3 guests • $300,000

BNB

Calc

Return Metrics

-13.6% 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

-13.6%

Cap Rate

3.32%

Return on Investment

2.22%

Annual Revenue

$27,174

AirDNA projects $124/night at 60% occupancy ($27,174).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,434

Annual Expenses

$17,213

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$926

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$226

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$142,329

Profit on this property

$9,962

Your total deduction

$149,576

So, your new taxable income is your previous income minus your total deduction ($150,000 - $149,576)

$424

Your old tax bill

$45,000

Your new tax bill

$127

Estimated tax savings

$44,873

6100 W 94th St Los Angeles, California, 90045

2 bed • 2 bath • 3 guests • $300,000

Annual Revenue

$27,174

Profit (Cash Flow)

-$10,270

Cap Rate

3.3%

Annual Revenue

$27,174

AirDNA projects $124/night at 60% occupancy ($27,174)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.6% 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

-13.6%

Cap Rate

3.32%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$52,584

Your adjusted annual income

$150,000 - $52,584 = $97,416

Taxes on $97,416 (30%)

$29,225

Your old tax bill

$45,000

Your new tax bill

$29,225

Estimated tax savings

$15,775

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