BNBCalc.com Investment Analysis Report of 1801 E Katella Ave apt 2014, Anaheim, CA 92805, USA

1 bed • 1 bath • 4 guests • $499,000

BNB

Calc

Return Metrics

-1.46% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.46%

Cap Rate

6.39%

Return on Investment

15.22%

Annual Revenue

$52,405

AirDNA projects $211/night at 68% occupancy ($52,405).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,708

Annual Expenses

$20,493

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,137

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$437

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

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

$23,683

Deductible property tax

$4,940

Est. Depreciation Value

$232,541

Profit on this property

$31,913

Your total deduction

$229,252

So, your new taxable income is your previous income minus your total deduction ($150,000 - $229,252)

-$79,252

Your old tax bill

$45,000

Your new tax bill

-$23,776

Estimated tax savings

$68,776

property-location

1801 E Katella Ave Anaheim, California, 92805

1 bed • 1 bath • 4 guests

Est. $2,393/mo

Agent

Inquire about this property

Contact Agent

$52,405

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.46%

Cap Rate

6.39%

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

$23,683

Deductible property tax

$4,940

Your total deduction

$70,862

Your adjusted annual income

$150,000 - $70,862 = $79,138

Taxes on $79,138 (30%)

$23,741

Your old tax bill

$45,000

Your new tax bill

$23,741

Estimated tax savings

$21,259

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