BNBCalc.com Investment Analysis Report of West St, Fort Bragg, CA 95437, USA

3 bed • 2 bath • 8 guests • $738,000

BNB

Calc

Return Metrics

16.81% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.81%

Cap Rate

10.8%

Return on Investment

33.3%

Annual Revenue

$107,389

AirDNA projects $482/night at 59% occupancy ($103,868).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,303

Annual Expenses

$27,641

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,595

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$895

Management & Platform Fees

$268

Platform Fee (i.e. Airbnb)

$268

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

$35,026

Deductible property tax

$7,306

Est. Depreciation Value

$345,336

Profit on this property

$79,748

Your total deduction

$307,920

So, your new taxable income is your previous income minus your total deduction ($150,000 - $307,920)

-$157,920

Your old tax bill

$45,000

Your new tax bill

-$47,376

Estimated tax savings

$92,376

West St Fort Bragg, California, 95437

3 bed • 2 bath • 8 guests • $738,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$107,389

Profit (Cash Flow)

$29,972

Cap Rate

10.8%

Annual Revenue

$107,389

AirDNA projects $482/night at 59% occupancy ($103,868).

Occupancy Rate

Avg Daily Rate

Return Metrics

16.81% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.81%

Cap Rate

10.8%

Return on Investment

33.3%

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

$35,026

Deductible property tax

$7,306

Your total deduction

$72,675

Your adjusted annual income

$150,000 - $72,675 = $77,325

Taxes on $77,325 (30%)

$23,197

Your old tax bill

$45,000

Your new tax bill

$23,197

Estimated tax savings

$21,803

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