BNBCalc.com Investment Analysis Report of 788 O'Farrell St, San Francisco, CA 94109, USA

6 bed • 4.5 bath • 13 guests • $3,444,444

BNB

Calc

Return Metrics

4.17% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.17%

Cap Rate

7.72%

Return on Investment

21.16%

Annual Revenue

$321,517

AirDNA projects $1492/night at 59% occupancy ($321,516).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,623

Annual Expenses

$55,477

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,379

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,679

Management & Platform Fees

$804

Platform Fee (i.e. Airbnb)

$804

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

$163,477

Deductible property tax

$34,100

Est. Depreciation Value

$1,596,067

Profit on this property

$266,040

Your total deduction

$1,527,604

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,527,604)

-$1,377,604

Your old tax bill

$45,000

Your new tax bill

-$413,281

Estimated tax savings

$458,281

788 O'Farrell St

San Francisco, California, 94109-7115

6 bed • 4.5 bath • 13 guests • $3,444,444

Annual Revenue

$321,517

Profit (Cash Flow)

$33,696

Cap Rate

7.7%

Annual Revenue

$321,517

AirDNA projects $1,492/night at 59% occupancy ($321,517)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.17% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.17%

Cap Rate

7.72%

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

$163,477

Deductible property tax

$34,100

Your total deduction

$440,651

Your adjusted annual income

$150,000 - $440,651 = -$290,651

Taxes on -$290,651 (30%)

-$87,195

Your old tax bill

$45,000

Your new tax bill

-$87,195

Estimated tax savings

$132,195

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