BNBCalc.com Investment Analysis Report of 111 Oak Terrace Ct, Fort Bragg, CA 95437, USA

3 bed • 2 bath • 10 guests • $665,000

BNB

Calc

Return Metrics

-11.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.84%

Cap Rate

3.86%

Return on Investment

4.55%

Annual Revenue

$45,298

AirDNA projects $234/night at 53% occupancy ($45,297).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,631

Annual Expenses

$19,569

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,077

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$377

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

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

$31,562

Deductible property tax

$6,583

Est. Depreciation Value

$311,715

Profit on this property

$25,729

Your total deduction

$324,131

So, your new taxable income is your previous income minus your total deduction ($150,000 - $324,131)

-$174,131

Your old tax bill

$45,000

Your new tax bill

-$52,239

Estimated tax savings

$97,239

property-location

111 Oak Terrace Ct Fort Bragg, California, 95437-3902

3 bed • 2 bath • 10 guests

Est. $3,190/mo

Agent

Inquire about this property

Contact Agent

$45,298

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.84%

Cap Rate

3.86%

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

$31,562

Deductible property tax

$6,583

Your total deduction

$111,779

Your adjusted annual income

$150,000 - $111,779 = $38,221

Taxes on $38,221 (30%)

$11,466

Your old tax bill

$45,000

Your new tax bill

$11,466

Estimated tax savings

$33,534

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