BNBCalc.com Investment Analysis Report of 830 Portsmouth Ct, San Diego, CA 92109, USA

2 bed • 2 bath • 6 guests • $1,500,000

BNB

Calc

Return Metrics

-4.87% 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

-4.87%

Cap Rate

5.6%

Return on Investment

12.11%

Annual Revenue

$112,313

AirDNA projects $410/night at 71% occupancy ($106,322).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,357

Annual Expenses

$28,281

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,636

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$936

Management & Platform Fees

$281

Platform Fee (i.e. Airbnb)

$281

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$695,006

Profit on this property

$84,032

Your total deduction

$697,016

So, your new taxable income is your previous income minus your total deduction ($150,000 - $697,016)

-$547,016

Your old tax bill

$45,000

Your new tax bill

-$164,105

Estimated tax savings

$209,105

830 Portsmouth Ct San Diego, California, 92109-7214

2 bed • 2 bath • 6 guests • $1,500,000

Annual Revenue

$112,313

Profit (Cash Flow)

-$17,152

Cap Rate

5.6%

Annual Revenue

$112,313

AirDNA projects $410/night at 71% occupancy ($106,323)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.87% 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

-4.87%

Cap Rate

5.6%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$223,704

Your adjusted annual income

$150,000 - $223,704 = -$73,704

Taxes on -$73,704 (30%)

-$22,111

Your old tax bill

$45,000

Your new tax bill

-$22,111

Estimated tax savings

$67,111

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