BNBCalc.com Investment Analysis Report of 1881 Shoshone Valley Rd, Twentynine Palms, CA 92277, USA

1 bed • 1 bath • 2 guests • $185,000

BNB

Calc

Return Metrics

24.72% 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

24.72%

Cap Rate

12.99%

Return on Investment

40.46%

Annual Revenue

$43,632

AirDNA projects $181/night at 66% occupancy ($43,632).

User selected values for this report: 66% occupancy rate, $181 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,633

Annual Expenses

$19,592

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,064

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$364

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$8,780

Deductible property tax

$1,831

Est. Depreciation Value

$61,174

Profit on this property

$24,040

Your total deduction

$47,746

So, your new taxable income is your previous income minus your total deduction ($150,000 - $47,746)

$102,254

Your old tax bill

$45,000

Your new tax bill

$30,676

Estimated tax savings

$14,324

property-location

1881 Shoshone Valley Rd Twentynine Palms, California, 92277-5780

1 bed • 1 bath • 2 guests

Est. $887/mo

Agent

Inquire about this property

Contact Agent

$43,632

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.72%

Cap Rate

12.99%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$8,780

Deductible property tax

$1,831

Your total deduction

$6,551

Your adjusted annual income

$150,000 - $6,551 = $143,449

Taxes on $143,449 (30%)

$43,035

Your old tax bill

$45,000

Your new tax bill

$43,035

Estimated tax savings

$1,965

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