BNBCalc.com Investment Analysis Report of 905 S Tremont St, Oceanside, CA 92054, USA

3 bed • 4 bath • 9 guests • $2,500,000

BNB

Calc

Return Metrics

-3.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.34%

Cap Rate

5.96%

Return on Investment

13.7%

Annual Revenue

$187,096

AirDNA projects $683/night at 75% occupancy ($187,096).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,167

Annual Expenses

$38,003

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,259

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,559

Management & Platform Fees

$468

Platform Fee (i.e. Airbnb)

$468

Property Manager Fee

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

$118,653

Deductible property tax

$24,750

Est. Depreciation Value

$1,157,170

Profit on this property

$149,094

Your total deduction

$1,151,479

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,151,479)

-$1,001,479

Your old tax bill

$45,000

Your new tax bill

-$300,444

Estimated tax savings

$345,444

905 S Tremont St Oceanside, California, 92054-5048

3 bed • 4 bath • 9 guests • $2,500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$187,096

Profit (Cash Flow)

-$19,542

Cap Rate

6.0%

Annual Revenue

$187,096

AirDNA projects $683/night at 75% occupancy ($187,096).

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.34%

Cap Rate

5.96%

Return on Investment

13.7%

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 est deduction will be...

Deductible mortgage interest

$118,653

Deductible property tax

$24,750

Your total deduction

$363,447

Your adjusted annual income

$150,000 - $363,447 = -$213,447

Taxes on -$213,447 (30%)

-$64,034

Your old tax bill

$45,000

Your new tax bill

-$64,034

Estimated tax savings

$109,034

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 recomend LearnLikeACPA.com