BNBCalc.com Investment Analysis Report of 151693 Rio Vista Dr, Big River, CA 92242, USA

3 bed • 3 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

8.7% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.7%

Cap Rate

8.89%

Return on Investment

24.79%

Annual Revenue

$66,862

AirDNA projects $339/night at 54% occupancy ($66,861).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,864

Annual Expenses

$22,372

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,257

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$557

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,882

Profit on this property

$44,490

Your total deduction

$220,073

So, your new taxable income is your previous income minus your total deduction ($150,000 - $220,073)

-$70,073

Your old tax bill

$45,000

Your new tax bill

-$21,022

Estimated tax savings

$66,022

property-location

151693 Rio Vista Dr Big River, California, 92242

3 bed • 3 bath • 8 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$66,862

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.7%

Cap Rate

8.89%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$59,353

Your adjusted annual income

$150,000 - $59,353 = $90,647

Taxes on $90,647 (30%)

$27,194

Your old tax bill

$45,000

Your new tax bill

$27,194

Estimated tax savings

$17,806

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