BNBCalc.com Investment Analysis Report of 1106 Van Buren St, Fairfield, CA 94533, USA

3 bed • 1 bath • 9 guests • $300,000

BNB

Calc

Return Metrics

45.9% 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

45.9%

Cap Rate

18.56%

Return on Investment

61.36%

Annual Revenue

$79,736

AirDNA projects $383/night at 57% occupancy ($79,736).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,004

Annual Expenses

$24,046

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,364

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$664

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,449

Profit on this property

$55,691

Your total deduction

$104,967

So, your new taxable income is your previous income minus your total deduction ($150,000 - $104,967)

$45,033

Your old tax bill

$45,000

Your new tax bill

$13,510

Estimated tax savings

$31,490

1106 Van Buren St Fairfield, California, 94533-4742

3 bed • 1 bath • 9 guests • $300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$79,736

Profit (Cash Flow)

$35,459

Cap Rate

18.6%

Annual Revenue

$79,736

AirDNA projects $383/night at 57% occupancy ($79,736)

Occupancy Rate

Avg Daily Rate

Return Metrics

45.9% 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

45.9%

Cap Rate

18.56%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$7,191

Your adjusted annual income

$150,000 - $7,191 = $142,809

Taxes on $142,809 (30%)

$42,843

Your old tax bill

$45,000

Your new tax bill

$42,843

Estimated tax savings

$2,157

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