BNBCalc.com Investment Analysis Report of 1271 Marlene Ct, Rohnert Park, CA 94928, USA

3 bed • 2.5 bath • 9 guests • $450,000

BNB

Calc

Return Metrics

24.03% 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

24.03%

Cap Rate

12.73%

Return on Investment

40.01%

Annual Revenue

$81,581

AirDNA projects $349/night at 64% occupancy ($81,580).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,024

Annual Expenses

$24,286

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,380

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$680

Management & Platform Fees

$204

Platform Fee (i.e. Airbnb)

$204

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$212,774

Profit on this property

$57,295

Your total deduction

$181,291

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,291)

-$31,291

Your old tax bill

$45,000

Your new tax bill

-$9,387

Estimated tax savings

$54,387

1271 Marlene Ct Rohnert Park, California, 94928-5433

3 bed • 2.5 bath • 9 guests • $450,000

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

$81,581

Profit (Cash Flow)

$26,947

Cap Rate

12.7%

Annual Revenue

$81,581

AirDNA projects $349/night at 64% occupancy ($81,581)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.03% 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

24.03%

Cap Rate

12.73%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$36,307

Your adjusted annual income

$150,000 - $36,307 = $113,693

Taxes on $113,693 (30%)

$34,108

Your old tax bill

$45,000

Your new tax bill

$34,108

Estimated tax savings

$10,892

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