BNBCalc.com Investment Analysis Report of 10115 San Anselmo Avenue, South Gate, CA, USA

4 bed • 3 bath • 12 guests • $670,000

BNB

Calc

Return Metrics

-3.65% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-3.65%

Cap Rate

5.84%

Return on Investment

12.53%

Annual Revenue

$60,747

AirDNA projects $308/night at 54% occupancy ($60,747).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,798

Annual Expenses

$21,577

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,206

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$506

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

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

$31,799

Deductible property tax

$6,633

Est. Depreciation Value

$315,458

Profit on this property

$39,170

Your total deduction

$314,720

So, your new taxable income is your previous income minus your total deduction ($150,000 - $314,720)

-$164,720

Your old tax bill

$45,000

Your new tax bill

-$49,416

Estimated tax savings

$94,416

10115 San Anselmo Avenue South Gate, California, 90280-5622

4 bed • 3 bath • 12 guests • $670,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$60,747

Profit (Cash Flow)

-$6,022

Cap Rate

5.8%

Annual Revenue

$60,747

AirDNA projects $308/night at 54% occupancy ($60,747)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.65% 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

-3.65%

Cap Rate

5.84%

Return on Investment

12.53%

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

$31,799

Deductible property tax

$6,633

Your total deduction

$99,792

Your adjusted annual income

$150,000 - $99,792 = $50,208

Taxes on $50,208 (30%)

$15,063

Your old tax bill

$45,000

Your new tax bill

$15,063

Estimated tax savings

$29,937

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