BNBCalc.com Investment Analysis Report of 730 Las Palmas Dr, Vista, CA 92081, USA

5 bed • 3 bath • 16 guests • $935,000

BNB

Calc

Return Metrics

34.85% 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

34.85%

Cap Rate

15.23%

Return on Investment

51.19%

Annual Revenue

$179,481

AirDNA projects $780/night at 63% occupancy ($179,480).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,084

Annual Expenses

$37,013

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,196

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,496

Management & Platform Fees

$449

Platform Fee (i.e. Airbnb)

$449

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

$44,376

Deductible property tax

$9,257

Est. Depreciation Value

$438,787

Profit on this property

$142,468

Your total deduction

$349,952

So, your new taxable income is your previous income minus your total deduction ($150,000 - $349,952)

-$199,952

Your old tax bill

$45,000

Your new tax bill

-$59,985

Estimated tax savings

$104,985

730 Las Palmas Dr Vista, California, 92081-6606

5 bed • 3 bath • 16 guests • $935,000

Annual Revenue

$179,481

Profit (Cash Flow)

$79,396

Cap Rate

15.2%

Annual Revenue

$179,481

AirDNA projects $780/night at 63% occupancy ($179,481)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.85% 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

34.85%

Cap Rate

15.23%

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

$44,376

Deductible property tax

$9,257

Your total deduction

$51,024

Your adjusted annual income

$150,000 - $51,024 = $98,976

Taxes on $98,976 (30%)

$29,693

Your old tax bill

$45,000

Your new tax bill

$29,693

Estimated tax savings

$15,307

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