BNBCalc.com Investment Analysis Report of 1107 W 69th St, Los Angeles, CA 90044, USA

4 bed • 3 bath • 10 guests • $750,000

BNB

Calc

Return Metrics

26.44% 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

26.44%

Cap Rate

13.2%

Return on Investment

42.74%

Annual Revenue

$129,570

AirDNA projects $473/night at 75% occupancy ($129,570).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,544

Annual Expenses

$30,524

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,780

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,080

Management & Platform Fees

$324

Platform Fee (i.e. Airbnb)

$324

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$352,303

Profit on this property

$99,046

Your total deduction

$296,278

So, your new taxable income is your previous income minus your total deduction ($150,000 - $296,278)

-$146,278

Your old tax bill

$45,000

Your new tax bill

-$43,883

Estimated tax savings

$88,883

property-location

1107 W 69th St Los Angeles, California, 90044-2530

4 bed • 3 bath • 10 guests

Est. $3,597/mo

Agent

Inquire about this property

Contact Agent

$129,570

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.44%

Cap Rate

13.2%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$56,262

Your adjusted annual income

$150,000 - $56,262 = $93,738

Taxes on $93,738 (30%)

$28,121

Your old tax bill

$45,000

Your new tax bill

$28,121

Estimated tax savings

$16,879

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com