BNBCalc.com Investment Analysis Report of 7020 Howards Crossing Rd, Placerville, CA 95667, USA

3 bed • 2 bath • 9 guests • $400,000

BNB

Calc

Return Metrics

4.23% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.23%

Cap Rate

7.8%

Return on Investment

20.08%

Annual Revenue

$51,894

AirDNA projects $222/night at 64% occupancy ($51,893).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,722

Annual Expenses

$20,666

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,132

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$432

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,666

Profit on this property

$31,228

Your total deduction

$181,382

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,382)

-$31,382

Your old tax bill

$45,000

Your new tax bill

-$9,415

Estimated tax savings

$54,415

property-location

7020 Howards Crossing Rd Placerville, California, 95667

3 bed • 2 bath • 9 guests • $400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$51,894

Profit (Cash Flow)

$4,252

Cap Rate

7.8%

Annual Revenue

$51,894

AirDNA projects $222/night at 64% occupancy ($51,893).

Occupancy Rate

Avg Daily Rate

Return Metrics

4.23% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.23%

Cap Rate

7.8%

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 est deduction will be...

Deductible mortgage interest

$18,984

Deductible property tax

$3,960

Your total deduction

$52,134

Your adjusted annual income

$150,000 - $52,134 = $97,866

Taxes on $97,866 (30%)

$29,360

Your old tax bill

$45,000

Your new tax bill

$29,360

Estimated tax savings

$15,640

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 recomend LearnLikeACPA.com