BNBCalc.com Investment Analysis Report of 9534 Sage Hill Way, Escondido, CA 92026, USA

4 bed • 3 bath • 12 guests • $1,350,000

BNB

Calc

Return Metrics

48.92% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

48.92%

Cap Rate

15.07%

Return on Investment

74.96%

Annual Revenue

$261,149

AirDNA projects $967/night at 57% occupancy ($201,318).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,799

Annual Expenses

$57,589

Utilities

$1,270

Internet + TV

$220

Water/Sewer

$270

Garbage

$100

Electric

$275

Gas

$155

Other

$250

Maintenance

$2,876

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,176

Management & Platform Fees

$653

Platform Fee (i.e. Airbnb)

$653

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

$62,866

Deductible property tax

$9,855

Est. Depreciation Value

$641,602

Profit on this property

$203,560

Your total deduction

$510,762

So, your new taxable income is your previous income minus your total deduction ($150,000 - $510,762)

-$360,762

Your old tax bill

$45,000

Your new tax bill

-$108,229

Estimated tax savings

$153,229

9534 Sage Hill Way Escondido, California, 92026-6815

4 bed • 3 bath • 12 guests • $1,350,000

Annual Revenue

$261,149

Profit (Cash Flow)

$107,644

Cap Rate

15.1%

Annual Revenue

$261,149

AirDNA projects $967/night at 57% occupancy ($201,319)

Occupancy Rate

Avg Daily Rate

Return Metrics

48.92% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

48.92%

Cap Rate

15.07%

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

$62,866

Deductible property tax

$9,855

Your total deduction

$73,514

Your adjusted annual income

$150,000 - $73,514 = $76,486

Taxes on $76,486 (30%)

$22,946

Your old tax bill

$45,000

Your new tax bill

$22,946

Estimated tax savings

$22,054

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