BNBCalc.com Investment Analysis Report of 718 S Main St, Los Angeles, CA 90014, USA

4 bed • 4 bath • 10 guests • $30,000

BNB

Calc

Return Metrics

151.61% 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

151.61%

Cap Rate

159.2%

Return on Investment

155.96%

Annual Revenue

$78,345

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,549

Annual Expenses

$30,585

Utilities

$900

Internet + TV

$100

Water/Sewer

$200

Garbage

$50

Electric

$400

Gas

$100

Other

$50

Maintenance

$1,453

Property Insurance

$200

HOA

$0

Landscaping

$200

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$653

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

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

$945

Deductible property tax

$300

Est. Depreciation Value

$32,057

Profit on this property

$47,760

Your total deduction

-$14,459

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$14,459)

$164,459

Your old tax bill

$45,000

Your new tax bill

$49,338

Estimated tax savings

-$4,338

718 S Main St

Los Angeles, California, 90014

4 bed • 4 bath • 10 guests • $30,000

Annual Revenue

$78,345

Profit (Cash Flow)

$46,092

Cap Rate

159.2%

Annual Revenue

$78,345
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

151.61% 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

151.61%

Cap Rate

159.2%

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

$945

Deductible property tax

$300

Your total deduction

-$36,635

Your adjusted annual income

$150,000 - -$36,635 = $186,635

Taxes on $186,635 (30%)

$55,990

Your old tax bill

$45,000

Your new tax bill

$55,990

Estimated tax savings

-$10,990

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