BNBCalc.com Investment Analysis Report of 7440 Lynch Rd, Sebastopol, CA 95472, USA

3 bed • 3 bath • 6 guests • $1,850,000

BNB

Calc

Return Metrics

-10.99% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-10.99%

Cap Rate

4.16%

Return on Investment

5.96%

Annual Revenue

$104,259

AirDNA projects $519/night at 55% occupancy ($104,258).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,269

Annual Expenses

$27,234

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,569

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$869

Management & Platform Fees

$261

Platform Fee (i.e. Airbnb)

$261

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

$87,803

Deductible property tax

$18,315

Est. Depreciation Value

$857,644

Profit on this property

$77,025

Your total deduction

$886,736

So, your new taxable income is your previous income minus your total deduction ($150,000 - $886,736)

-$736,736

Your old tax bill

$45,000

Your new tax bill

-$221,021

Estimated tax savings

$266,021

7440 Lynch Rd Sebastopol, California, 95472-4470

3 bed • 3 bath • 6 guests • $1,850,000

Annual Revenue

$104,259

Profit (Cash Flow)

-$47,763

Cap Rate

4.2%

Annual Revenue

$104,259

AirDNA projects $519/night at 55% occupancy ($104,259)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.99% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.99%

Cap Rate

4.16%

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

$87,803

Deductible property tax

$18,315

Your total deduction

$302,656

Your adjusted annual income

$150,000 - $302,656 = -$152,656

Taxes on -$152,656 (30%)

-$45,797

Your old tax bill

$45,000

Your new tax bill

-$45,797

Estimated tax savings

$90,797

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