BNBCalc.com Investment Analysis Report of 1631 Valentine Hill Rd, West Point, CA 95255, USA

2 bed • 2 bath • 6 guests • $349,000

BNB

Calc

Return Metrics

7.24% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7.24%

Cap Rate

8.54%

Return on Investment

23.26%

Annual Revenue

$48,347

AirDNA projects $217/night at 61% occupancy ($48,347).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,544

Annual Expenses

$18,525

Utilities

$320

Internet + TV

$50

Water/Sewer

$0

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,103

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$403

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$16,564

Deductible property tax

$3,455

Est. Depreciation Value

$164,897

Profit on this property

$29,822

Your total deduction

$155,094

So, your new taxable income is your previous income minus your total deduction ($150,000 - $155,094)

-$5,094

Your old tax bill

$45,000

Your new tax bill

-$1,528

Estimated tax savings

$46,528

1631 Valentine Hill Rd West Point, California, 95255

2 bed • 2 bath • 6 guests • $349,000

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

$48,347

Profit (Cash Flow)

$6,290

Cap Rate

8.5%

Annual Revenue

$48,347

AirDNA projects $217/night at 61% occupancy ($48,347)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.24% 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

7.24%

Cap Rate

8.54%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$42,735

Your adjusted annual income

$150,000 - $42,735 = $107,265

Taxes on $107,265 (30%)

$32,179

Your old tax bill

$45,000

Your new tax bill

$32,179

Estimated tax savings

$12,821

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