BNBCalc.com Investment Analysis Report of 75678 Valle Vista Dr, Indian Wells, CA 92210, USA

1 bed • 2.5 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

17.62% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.62%

Cap Rate

11.06%

Return on Investment

33.85%

Annual Revenue

$53,895

AirDNA projects $238/night at 62% occupancy ($53,895).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,724

Annual Expenses

$20,686

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,149

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$449

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$141,129

Profit on this property

$33,209

Your total deduction

$125,129

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,129)

$24,871

Your old tax bill

$45,000

Your new tax bill

$7,461

Estimated tax savings

$37,539

75678 Valle Vista Dr

Indian Wells, California, 92210-7404

1 bed • 2.5 bath • 4 guests • $300,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$53,895

Profit (Cash Flow)

$12,977

Cap Rate

11.1%

Annual Revenue

$53,895

AirDNA projects $238/night at 62% occupancy ($53,895)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.62% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.62%

Cap Rate

11.06%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$28,977

Your adjusted annual income

$150,000 - $28,977 = $121,023

Taxes on $121,023 (30%)

$36,307

Your old tax bill

$45,000

Your new tax bill

$36,307

Estimated tax savings

$8,693

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