BNBCalc.com Investment Analysis Report of 7731 Forest Dr, Fish Camp, CA 93623, USA

2 bed • 2.5 bath • 7 guests • $775,000

BNB

Calc

Return Metrics

19.68% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.68%

Cap Rate

11.44%

Return on Investment

36.38%

Annual Revenue

$116,955

AirDNA projects $451/night at 71% occupancy ($116,954).

User selected values for this report: 71% occupancy rate, $451 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,357

Annual Expenses

$28,284

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

Maintenance

$1,675

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$975

Management & Platform Fees

$292

Platform Fee (i.e. Airbnb)

$292

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

$36,782

Deductible property tax

$7,672

Est. Depreciation Value

$251,352

Profit on this property

$88,671

Your total deduction

$207,136

So, your new taxable income is your previous income minus your total deduction ($150,000 - $207,136)

-$57,136

Your old tax bill

$45,000

Your new tax bill

-$17,141

Estimated tax savings

$62,141

7731 Forest Dr Fish Camp, California, 93623

2 bed • 2.5 bath • 7 guests

Purchase Price

Est. $3,717/mo

Inquire about this property

Contact Agent

$116,955

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.68%

Cap Rate

11.44%

Return on Investment

36.38%

0 Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$36,782

Deductible property tax

$7,672

Your total deduction

$38,006

Your adjusted annual income

$150,000 - $38,006 = $111,994

Taxes on $111,994 (30%)

$33,598

Your old tax bill

$45,000

Your new tax bill

$33,598

Estimated tax savings

$11,402

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com