BNBCalc.com Investment Analysis Report of 6154 Morongo Rd, Twentynine Palms, CA 92277, USA

3 bed • 2 bath • 8 guests • $330,000

BNB

Calc

Return Metrics

15.5% 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

15.5%

Cap Rate

10.71%

Return on Investment

31.07%

Annual Revenue

$56,350

AirDNA projects $266/night at 58% occupancy ($56,349).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,750

Annual Expenses

$21,005

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,170

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

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

$15,662

Deductible property tax

$3,267

Est. Depreciation Value

$157,426

Profit on this property

$35,344

Your total deduction

$141,011

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,011)

$8,989

Your old tax bill

$45,000

Your new tax bill

$2,697

Estimated tax savings

$42,303

6154 Morongo Rd

Twentynine Palms, California, 92277-2056

3 bed • 2 bath • 8 guests • $330,000

Annual Revenue

$56,350

Profit (Cash Flow)

$13,084

Cap Rate

10.7%

Annual Revenue

$56,350

AirDNA projects $266/night at 58% occupancy ($56,350)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.5% 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

15.5%

Cap Rate

10.71%

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

$15,662

Deductible property tax

$3,267

Your total deduction

$33,715

Your adjusted annual income

$150,000 - $33,715 = $116,285

Taxes on $116,285 (30%)

$34,886

Your old tax bill

$45,000

Your new tax bill

$34,886

Estimated tax savings

$10,114

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