BNBCalc.com Investment Analysis Report of 14191 Hansel Ave, Truckee, CA 96161, USA

4 bed • 3 bath • 12 guests • $1,050,000

BNB

Calc

Return Metrics

16.73% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.73%

Cap Rate

9.47%

Return on Investment

50.94%

Annual Revenue

$129,369

AirDNA projects $644/night at 44% occupancy ($103,495).

User selected values for this report: 55% occupancy rate, $644 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,492

Annual Expenses

$29,898

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,778

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,078

Management & Platform Fees

$323

Platform Fee (i.e. Airbnb)

$323

Property Manager Fee

$0

STR 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

$56,063

Deductible property tax

$10,395

Est. Depreciation Value

$351,292

Profit on this property

$99,471

Your total deduction

$318,279

So, your new taxable income is your previous income minus your total deduction ($150,000 - $318,279)

-$168,279

Your old tax bill

$45,000

Your new tax bill

-$50,484

Estimated tax savings

$95,484

property-location

14191 Hansel Ave Truckee, California, 96161

4 bed • 3 bath • 12 guests

Est. $5,036/mo

Agent

Inquire about this property

Contact Agent

$129,369

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.73%

Cap Rate

9.47%

STR 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

$56,063

Deductible property tax

$10,395

Your total deduction

$81,609

Your adjusted annual income

$150,000 - $81,609 = $68,391

Taxes on $68,391 (30%)

$20,517

Your old tax bill

$45,000

Your new tax bill

$20,517

Estimated tax savings

$24,483

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