BNBCalc.com Investment Analysis Report of 15347 Marty Dr, Glen Ellen, CA 95442, USA

3 bed • 3 bath • 10 guests • $625,000

BNB

Calc

Return Metrics

56.32% 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

56.32%

Cap Rate

20.48%

Return on Investment

72.64%

Annual Revenue

$162,906

AirDNA projects $769/night at 58% occupancy ($162,906).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,905

Annual Expenses

$34,858

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,058

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,358

Management & Platform Fees

$407

Platform Fee (i.e. Airbnb)

$407

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

$29,663

Deductible property tax

$6,187

Est. Depreciation Value

$293,453

Profit on this property

$128,048

Your total deduction

$201,255

So, your new taxable income is your previous income minus your total deduction ($150,000 - $201,255)

-$51,255

Your old tax bill

$45,000

Your new tax bill

-$15,376

Estimated tax savings

$60,376

15347 Marty Dr Glen Ellen, California, 95442-9314

3 bed • 3 bath • 10 guests • $625,000

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

$162,906

Profit (Cash Flow)

$85,892

Cap Rate

20.5%

Annual Revenue

$162,906

AirDNA projects $769/night at 58% occupancy ($162,906)

Occupancy Rate

Avg Daily Rate

Return Metrics

56.32% 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

56.32%

Cap Rate

20.48%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$1,335

Your adjusted annual income

$150,000 - $1,335 = $148,665

Taxes on $148,665 (30%)

$44,600

Your old tax bill

$45,000

Your new tax bill

$44,600

Estimated tax savings

$400

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