BNBCalc.com Investment Analysis Report of 7621 Pinon Dr, Yucca Valley, CA 92284, USA

2 bed • 2 bath • 6 guests • $330,000

BNB

Calc

Return Metrics

42.38% 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

42.38%

Cap Rate

17.32%

Return on Investment

58.33%

Annual Revenue

$81,457

AirDNA projects $354/night at 63% occupancy ($81,456).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,022

Annual Expenses

$24,269

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,379

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$679

Management & Platform Fees

$204

Platform Fee (i.e. Airbnb)

$204

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

$15,662

Deductible property tax

$3,267

Est. Depreciation Value

$156,146

Profit on this property

$57,187

Your total deduction

$117,888

So, your new taxable income is your previous income minus your total deduction ($150,000 - $117,888)

$32,112

Your old tax bill

$45,000

Your new tax bill

$9,634

Estimated tax savings

$35,366

7621 Pinon Dr Yucca Valley, California, 92284-2392

2 bed • 2 bath • 6 guests • $330,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$81,457

Profit (Cash Flow)

$34,927

Cap Rate

17.3%

Annual Revenue

$81,457

AirDNA projects $354/night at 63% occupancy ($81,456).

Occupancy Rate

Avg Daily Rate

Return Metrics

42.38% 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

42.38%

Cap Rate

17.32%

Return on Investment

58.33%

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

$15,662

Deductible property tax

$3,267

Your total deduction

$11,488

Your adjusted annual income

$150,000 - $11,488 = $138,512

Taxes on $138,512 (30%)

$41,554

Your old tax bill

$45,000

Your new tax bill

$41,554

Estimated tax savings

$3,446

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