BNBCalc.com Investment Analysis Report of 902 Poppy Ln, Carlsbad, CA 92011, USA

4 bed • 3 bath • 12 guests • $1,850,000

BNB

Calc

Return Metrics

-0.38% 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

-0.38%

Cap Rate

6.65%

Return on Investment

16.5%

Annual Revenue

$157,238

AirDNA projects $615/night at 70% occupancy ($157,237).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,843

Annual Expenses

$34,121

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,010

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,310

Management & Platform Fees

$393

Platform Fee (i.e. Airbnb)

$393

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

$87,803

Deductible property tax

$18,315

Est. Depreciation Value

$858,924

Profit on this property

$123,117

Your total deduction

$841,925

So, your new taxable income is your previous income minus your total deduction ($150,000 - $841,925)

-$691,925

Your old tax bill

$45,000

Your new tax bill

-$207,577

Estimated tax savings

$252,577

902 Poppy Ln Carlsbad, California, 92011-4831

4 bed • 3 bath • 12 guests • $1,850,000

Annual Revenue

$157,238

Profit (Cash Flow)

-$1,671

Cap Rate

6.7%

Annual Revenue

$157,238

AirDNA projects $615/night at 70% occupancy ($157,238)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.38% 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

-0.38%

Cap Rate

6.65%

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

$87,803

Deductible property tax

$18,315

Your total deduction

$256,949

Your adjusted annual income

$150,000 - $256,949 = -$106,949

Taxes on -$106,949 (30%)

-$32,085

Your old tax bill

$45,000

Your new tax bill

-$32,085

Estimated tax savings

$77,085

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