BNBCalc.com Investment Analysis Report of 750 Stewart Canyon Rd, Fallbrook, CA 92028, USA

4 bed • 3 bath • 12 guests • $900,000

BNB

Calc

Return Metrics

24.64% 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

24.64%

Cap Rate

12.7%

Return on Investment

41.1%

Annual Revenue

$147,193

AirDNA projects $441/night at 62% occupancy ($99,865).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,735

Annual Expenses

$32,815

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,927

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,227

Management & Platform Fees

$368

Platform Fee (i.e. Airbnb)

$368

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$421,388

Profit on this property

$114,378

Your total deduction

$358,634

So, your new taxable income is your previous income minus your total deduction ($150,000 - $358,634)

-$208,634

Your old tax bill

$45,000

Your new tax bill

-$62,590

Estimated tax savings

$107,590

750 Stewart Canyon Rd

Fallbrook, California, 92028-8996

4 bed • 3 bath • 12 guests • $900,000

Annual Revenue

$147,193

Profit (Cash Flow)

$53,670

Cap Rate

12.7%

Annual Revenue

$147,193

AirDNA projects $441/night at 62% occupancy ($99,865)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.64% 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

24.64%

Cap Rate

12.7%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$71,578

Your adjusted annual income

$150,000 - $71,578 = $78,422

Taxes on $78,422 (30%)

$23,526

Your old tax bill

$45,000

Your new tax bill

$23,526

Estimated tax savings

$21,474

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