BNBCalc.com Investment Analysis Report of 718 S Grant St, San Mateo, CA 94402, USA

3 bed • 3 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

36.7% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

36.7%

Cap Rate

16.25%

Return on Investment

52.06%

Annual Revenue

$71,778

AirDNA projects $289/night at 68% occupancy ($71,777).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,918

Annual Expenses

$23,011

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,298

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$598

Management & Platform Fees

$179

Platform Fee (i.e. Airbnb)

$179

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

$143,769

Profit on this property

$48,767

Your total deduction

$112,211

So, your new taxable income is your previous income minus your total deduction ($150,000 - $112,211)

$37,789

Your old tax bill

$45,000

Your new tax bill

$11,337

Estimated tax savings

$33,663

718 S Grant St San Mateo, California, 94402-1412

3 bed • 3 bath • 2 guests • $300,000

Annual Revenue

$71,778

Profit (Cash Flow)

$28,535

Cap Rate

16.3%

Annual Revenue

$71,778

AirDNA projects $289/night at 68% occupancy ($71,778)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.7% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

36.7%

Cap Rate

16.25%

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

$14,211

Your adjusted annual income

$150,000 - $14,211 = $135,789

Taxes on $135,789 (30%)

$40,737

Your old tax bill

$45,000

Your new tax bill

$40,737

Estimated tax savings

$4,263

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