BNBCalc.com Investment Analysis Report of 1508 Hawaii St, Fairfield, CA 94533, USA

3 bed • 1 bath • 9 guests • $429,000

BNB

Calc

Return Metrics

24.22% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

24.22%

Cap Rate

12.78%

Return on Investment

40.2%

Annual Revenue

$78,747

AirDNA projects $385/night at 56% occupancy ($78,746).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,993

Annual Expenses

$23,917

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,356

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$656

Management & Platform Fees

$197

Platform Fee (i.e. Airbnb)

$197

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

$20,361

Deductible property tax

$4,247

Est. Depreciation Value

$202,862

Profit on this property

$54,830

Your total deduction

$172,640

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,640)

-$22,640

Your old tax bill

$45,000

Your new tax bill

-$6,792

Estimated tax savings

$51,792

1508 Hawaii St Fairfield, California, 94533-4638

3 bed • 1 bath • 9 guests • $429,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$78,747

Profit (Cash Flow)

$25,898

Cap Rate

12.8%

Annual Revenue

$78,747

AirDNA projects $385/night at 56% occupancy ($78,747)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.22% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.22%

Cap Rate

12.78%

Return on Investment

40.2%

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

$20,361

Deductible property tax

$4,247

Your total deduction

$34,410

Your adjusted annual income

$150,000 - $34,410 = $115,590

Taxes on $115,590 (30%)

$34,677

Your old tax bill

$45,000

Your new tax bill

$34,677

Estimated tax savings

$10,323

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