BNBCalc.com Investment Analysis Report of 7755 Jemez Trail, Yucca Valley, CA 92284, USA

3 bed • 2 bath • 8 guests • $330,000

BNB

Calc

Return Metrics

59.46% 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

59.46%

Cap Rate

21.95%

Return on Investment

75.03%

Annual Revenue

$98,999

AirDNA projects $417/night at 65% occupancy ($98,999).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,212

Annual Expenses

$26,550

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,525

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$825

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

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

$15,662

Deductible property tax

$3,267

Est. Depreciation Value

$157,426

Profit on this property

$72,449

Your total deduction

$103,906

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,906)

$46,094

Your old tax bill

$45,000

Your new tax bill

$13,828

Estimated tax savings

$31,172

7755 Jemez Trail Yucca Valley, California, 92284-3423

3 bed • 2 bath • 8 guests • $330,000

Annual Revenue

$98,999

Profit (Cash Flow)

$50,189

Cap Rate

22.0%

Annual Revenue

$98,999

AirDNA projects $417/night at 65% occupancy ($98,999)

Occupancy Rate

Avg Daily Rate

Return Metrics

59.46% 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

59.46%

Cap Rate

21.95%

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

$15,662

Deductible property tax

$3,267

Your total deduction

-$3,390

Your adjusted annual income

$150,000 - -$3,390 = $153,390

Taxes on $153,390 (30%)

$46,017

Your old tax bill

$45,000

Your new tax bill

$46,017

Estimated tax savings

-$1,017

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