BNBCalc.com Investment Analysis Report of 11592 Wallingsford Rd, Los Alamitos, CA 90720, USA

4 bed • 4 bath • 12 guests • $615,000

BNB

Calc

Return Metrics

-0.5% 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

-0.5%

Cap Rate

6.62%

Return on Investment

15.56%

Annual Revenue

$62,526

AirDNA projects $323/night at 72% occupancy ($84,941).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,817

Annual Expenses

$21,808

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,221

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$521

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

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

$29,189

Deductible property tax

$6,088

Est. Depreciation Value

$290,287

Profit on this property

$40,718

Your total deduction

$284,846

So, your new taxable income is your previous income minus your total deduction ($150,000 - $284,846)

-$134,846

Your old tax bill

$45,000

Your new tax bill

-$40,454

Estimated tax savings

$85,454

11592 Wallingsford Rd Los Alamitos, California, 90720-3843

4 bed • 4 bath • 12 guests • $615,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$62,526

Profit (Cash Flow)

-$766

Cap Rate

6.6%

Annual Revenue

$62,526

AirDNA projects $323/night at 72% occupancy ($84,941)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.5% 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

-0.5%

Cap Rate

6.62%

Return on Investment

15.56%

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

$29,189

Deductible property tax

$6,088

Your total deduction

$87,054

Your adjusted annual income

$150,000 - $87,054 = $62,946

Taxes on $62,946 (30%)

$18,884

Your old tax bill

$45,000

Your new tax bill

$18,884

Estimated tax savings

$26,116

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