BNBCalc.com Investment Analysis Report of 1347 Top Rail Ln, Escondido, CA 92027, USA

4 bed • 2 bath • 12 guests • $1,200,000

BNB

Calc

Return Metrics

11.74% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.74%

Cap Rate

9.54%

Return on Investment

28.42%

Annual Revenue

$147,445

AirDNA projects $553/night at 73% occupancy ($147,445).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,737

Annual Expenses

$32,848

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,929

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,229

Management & Platform Fees

$369

Platform Fee (i.e. Airbnb)

$369

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$559,397

Profit on this property

$114,597

Your total deduction

$513,633

So, your new taxable income is your previous income minus your total deduction ($150,000 - $513,633)

-$363,633

Your old tax bill

$45,000

Your new tax bill

-$109,090

Estimated tax savings

$154,090

1347 Top Rail Ln Escondido, California, 92027-4407

4 bed • 2 bath • 12 guests • $1,200,000

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

$147,445

Profit (Cash Flow)

$33,657

Cap Rate

9.5%

Annual Revenue

$147,445

AirDNA projects $553/night at 73% occupancy ($147,445)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.74% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.74%

Cap Rate

9.54%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$132,609

Your adjusted annual income

$150,000 - $132,609 = $17,391

Taxes on $17,391 (30%)

$5,217

Your old tax bill

$45,000

Your new tax bill

$5,217

Estimated tax savings

$39,783

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