BNBCalc.com Investment Analysis Report of 739 West St, Fort Bragg, CA 95437, USA

4 bed • 2 bath • 12 guests • $738,000

BNB

Calc

Return Metrics

20.55% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.55%

Cap Rate

11.76%

Return on Investment

36.85%

Annual Revenue

$115,512

AirDNA projects $502/night at 63% occupancy ($115,512).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,391

Annual Expenses

$28,697

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,663

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$963

Management & Platform Fees

$289

Platform Fee (i.e. Airbnb)

$289

Property Manager Fee

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

$35,026

Deductible property tax

$7,306

Est. Depreciation Value

$346,616

Profit on this property

$86,815

Your total deduction

$302,133

So, your new taxable income is your previous income minus your total deduction ($150,000 - $302,133)

-$152,133

Your old tax bill

$45,000

Your new tax bill

-$45,640

Estimated tax savings

$90,640

739 West St Fort Bragg, California, 95437-3029

4 bed • 2 bath • 12 guests • $738,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$115,512

Profit (Cash Flow)

$37,039

Cap Rate

11.8%

Annual Revenue

$115,512

AirDNA projects $502/night at 63% occupancy ($115,512).

Occupancy Rate

Avg Daily Rate

Return Metrics

20.55% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.55%

Cap Rate

11.76%

Return on Investment

36.85%

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

$35,026

Deductible property tax

$7,306

Your total deduction

$65,992

Your adjusted annual income

$150,000 - $65,992 = $84,008

Taxes on $84,008 (30%)

$25,202

Your old tax bill

$45,000

Your new tax bill

$25,202

Estimated tax savings

$19,798

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