BNBCalc.com Investment Analysis Report of 700 W Country Club Blvd, Big Bear, CA 92314, USA

2 bed • 1 bath • 5 guests • $305,000

BNB

Calc

Return Metrics

9.03% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.03%

Cap Rate

9%

Return on Investment

24.93%

Annual Revenue

$47,299

AirDNA projects $259/night at 50% occupancy ($47,299).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,652

Annual Expenses

$19,829

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,094

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$394

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

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

$14,476

Deductible property tax

$3,019

Est. Depreciation Value

$144,472

Profit on this property

$27,470

Your total deduction

$134,497

So, your new taxable income is your previous income minus your total deduction ($150,000 - $134,497)

$15,503

Your old tax bill

$45,000

Your new tax bill

$4,651

Estimated tax savings

$40,349

700 W Country Club Blvd

Big Bear, California, 92314

2 bed • 1 bath • 5 guests • $305,000

Annual Revenue

$47,299

Profit (Cash Flow)

$6,902

Cap Rate

9.0%

Annual Revenue

$47,299

AirDNA projects $259/night at 50% occupancy ($47,299)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.03% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.03%

Cap Rate

9%

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

$14,476

Deductible property tax

$3,019

Your total deduction

$36,049

Your adjusted annual income

$150,000 - $36,049 = $113,951

Taxes on $113,951 (30%)

$34,185

Your old tax bill

$45,000

Your new tax bill

$34,185

Estimated tax savings

$10,815

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