BNBCalc.com Investment Analysis Report of Fir Terrace, Lake Arrowhead, CA 92321, USA

2 bed • 1.5 bath • 5 guests • $285,000

BNB

Calc

Return Metrics

12.67% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.67%

Cap Rate

9.94%

Return on Investment

28.45%

Annual Revenue

$48,300

AirDNA projects $228/night at 58% occupancy ($48,299).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,663

Annual Expenses

$19,959

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,102

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$402

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$13,526

Deductible property tax

$2,821

Est. Depreciation Value

$135,341

Profit on this property

$28,341

Your total deduction

$123,348

So, your new taxable income is your previous income minus your total deduction ($150,000 - $123,348)

$26,652

Your old tax bill

$45,000

Your new tax bill

$7,996

Estimated tax savings

$37,004

Fir Terrace Lake Arrowhead, California, 92321

2 bed • 1.5 bath • 5 guests • $285,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$48,300

Profit (Cash Flow)

$9,117

Cap Rate

9.9%

Annual Revenue

$48,300

AirDNA projects $228/night at 58% occupancy ($48,299).

Occupancy Rate

Avg Daily Rate

Return Metrics

12.67% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.67%

Cap Rate

9.94%

Return on Investment

28.45%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$31,116

Your adjusted annual income

$150,000 - $31,116 = $118,884

Taxes on $118,884 (30%)

$35,665

Your old tax bill

$45,000

Your new tax bill

$35,665

Estimated tax savings

$9,335

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