BNBCalc.com Investment Analysis Report of 801 Seacoast Dr, Imperial Beach, CA 91932, USA

2 bed • 2 bath • 6 guests • $1,400,000

BNB

Calc

Return Metrics

-11.79% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-11.79%

Cap Rate

3.97%

Return on Investment

5.17%

Annual Revenue

$79,715

AirDNA projects $291/night at 75% occupancy ($79,714).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,004

Annual Expenses

$24,043

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,364

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$664

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

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

$66,445

Deductible property tax

$13,860

Est. Depreciation Value

$648,950

Profit on this property

$55,672

Your total deduction

$673,584

So, your new taxable income is your previous income minus your total deduction ($150,000 - $673,584)

-$523,584

Your old tax bill

$45,000

Your new tax bill

-$157,075

Estimated tax savings

$202,075

801 Seacoast Dr Imperial Beach, California, 91932-1802

2 bed • 2 bath • 6 guests • $1,400,000

Annual Revenue

$79,715

Profit (Cash Flow)

-$38,756

Cap Rate

4.0%

Annual Revenue

$79,715

AirDNA projects $291/night at 75% occupancy ($79,715)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.79% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.79%

Cap Rate

3.97%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$231,632

Your adjusted annual income

$150,000 - $231,632 = -$81,632

Taxes on -$81,632 (30%)

-$24,489

Your old tax bill

$45,000

Your new tax bill

-$24,489

Estimated tax savings

$69,489

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