BNBCalc.com Investment Analysis Report of 17035 Shake Ridge Rd, Sutter Creek, CA 95685, USA

1 bed • 1 bath • 2 guests • $50,000

BNB

Calc

Return Metrics

119.39% 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

119.39%

Cap Rate

44.35%

Return on Investment

132.03%

Annual Revenue

$41,214

AirDNA projects $217/night at 52% occupancy ($41,214).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,586

Annual Expenses

$19,038

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,043

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$343

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$2,373

Deductible property tax

$495

Est. Depreciation Value

$25,748

Profit on this property

$22,176

Your total deduction

$6,440

So, your new taxable income is your previous income minus your total deduction ($150,000 - $6,440)

$143,560

Your old tax bill

$45,000

Your new tax bill

$43,068

Estimated tax savings

$1,932

property-location

17035 Shake Ridge Rd Sutter Creek, California, 95685-9747

1 bed • 1 bath • 2 guests

Purchase Price

Est. $240/mo

Agent

Inquire about this property

Contact Agent

$41,214

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

119.39%

Cap Rate

44.35%

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

$2,373

Deductible property tax

$495

Your total deduction

-$11,144

Your adjusted annual income

$150,000 - -$11,144 = $161,144

Taxes on $161,144 (30%)

$48,343

Your old tax bill

$45,000

Your new tax bill

$48,343

Estimated tax savings

-$3,343

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