BNBCalc.com Investment Analysis Report of 1630 Stanton Way, Stockton, CA 95207, USA

3 bed • 2 bath • 9 guests • $403,000

BNB

Calc

Return Metrics

22.1% 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

22.1%

Cap Rate

12.29%

Return on Investment

37.96%

Annual Revenue

$72,680

AirDNA projects $297/night at 67% occupancy ($72,679).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,927

Annual Expenses

$23,128

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,306

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$606

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

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

$19,127

Deductible property tax

$3,990

Est. Depreciation Value

$191,047

Profit on this property

$49,552

Your total deduction

$164,612

So, your new taxable income is your previous income minus your total deduction ($150,000 - $164,612)

-$14,612

Your old tax bill

$45,000

Your new tax bill

-$4,384

Estimated tax savings

$49,384

1630 Stanton Way Stockton, California, 95207-2444

3 bed • 2 bath • 9 guests • $403,000

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

$72,680

Profit (Cash Flow)

$22,372

Cap Rate

12.3%

Annual Revenue

$72,680

AirDNA projects $297/night at 67% occupancy ($72,680)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.1% 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

22.1%

Cap Rate

12.29%

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

$19,127

Deductible property tax

$3,990

Your total deduction

$34,424

Your adjusted annual income

$150,000 - $34,424 = $115,576

Taxes on $115,576 (30%)

$34,673

Your old tax bill

$45,000

Your new tax bill

$34,673

Estimated tax savings

$10,327

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