BNBCalc.com Investment Analysis Report of 7070 Stoney Crest Dr, Joshua Tree, CA 92252, USA

4 bed • 4 bath • 8 guests • $1,200,000

BNB

Calc

Return Metrics

1.9% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.9%

Cap Rate

7.2%

Return on Investment

18.55%

Annual Revenue

$115,052

AirDNA projects $884/night at 80% occupancy ($258,300).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,386

Annual Expenses

$28,637

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,659

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$959

Management & Platform Fees

$288

Platform Fee (i.e. Airbnb)

$288

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$559,717

Profit on this property

$86,415

Your total deduction

$542,135

So, your new taxable income is your previous income minus your total deduction ($150,000 - $542,135)

-$392,135

Your old tax bill

$45,000

Your new tax bill

-$117,641

Estimated tax savings

$162,641

7070 Stoney Crest Dr

Joshua Tree, California, 92252-6628

4 bed • 4 bath • 8 guests • $1,200,000

Annual Revenue

$115,052

Profit (Cash Flow)

$5,475

Cap Rate

7.2%

Annual Revenue

$115,052

AirDNA projects $884/night at 80% occupancy ($258,301)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.9% 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

1.9%

Cap Rate

7.2%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$160,887

Your adjusted annual income

$150,000 - $160,887 = -$10,887

Taxes on -$10,887 (30%)

-$3,266

Your old tax bill

$45,000

Your new tax bill

-$3,266

Estimated tax savings

$48,266

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