BNBCalc.com Investment Analysis Report of 2018 Stony Oak Ct, Santa Rosa, CA 95403, USA

5 bed • 4 bath • 14 guests • $1,500,000

BNB

Calc

Return Metrics

20.93% 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

20.93%

Cap Rate

11.2%

Return on Investment

38.36%

Annual Revenue

$208,985

AirDNA projects $938/night at 61% occupancy ($208,985).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,404

Annual Expenses

$40,848

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,442

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,742

Management & Platform Fees

$522

Platform Fee (i.e. Airbnb)

$522

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

$60,389

Deductible property tax

$15,000

Est. Depreciation Value

$699,166

Profit on this property

$168,137

Your total deduction

$606,418

So, your new taxable income is your previous income minus your total deduction ($150,000 - $606,418)

-$456,418

Your old tax bill

$45,000

Your new tax bill

-$136,925

Estimated tax savings

$181,925

2018 Stony Oak Ct Santa Rosa, California, 95403-0911

5 bed • 4 bath • 14 guests • $1,500,000

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

$208,985

Profit (Cash Flow)

$74,957

Cap Rate

11.2%

Annual Revenue

$208,985

AirDNA projects $938/night at 61% occupancy ($208,985)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.93% 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

20.93%

Cap Rate

11.2%

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

$60,389

Deductible property tax

$15,000

Your total deduction

$130,194

Your adjusted annual income

$150,000 - $130,194 = $19,806

Taxes on $19,806 (30%)

$5,942

Your old tax bill

$45,000

Your new tax bill

$5,942

Estimated tax savings

$39,058

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