BNBCalc.com Investment Analysis Report of 2141 Cedarbrook Dr, Fairfield, CA 94534, USA

4 bed • 3 bath • 12 guests • $548,500

BNB

Calc

Return Metrics

19.2% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.2%

Cap Rate

12.23%

Return on Investment

33.12%

Annual Revenue

$92,878

AirDNA projects $431/night at 59% occupancy ($92,877).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,146

Annual Expenses

$25,754

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,474

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$774

Management & Platform Fees

$232

Platform Fee (i.e. Airbnb)

$232

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

$26,032

Deductible property tax

$5,430

Est. Depreciation Value

$272,299

Profit on this property

$67,124

Your total deduction

$236,638

So, your new taxable income is your previous income minus your total deduction ($150,000 - $236,638)

-$86,638

Your old tax bill

$45,000

Your new tax bill

-$25,991

Estimated tax savings

$70,991

2141 Cedarbrook Dr Fairfield, California, 94534-1047

4 bed • 3 bath • 12 guests • $548,500

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

$92,878

Profit (Cash Flow)

$30,128

Cap Rate

12.2%

Annual Revenue

$92,878

AirDNA projects $431/night at 59% occupancy ($92,878)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.2% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.2%

Cap Rate

12.23%

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

$26,032

Deductible property tax

$5,430

Your total deduction

$50,853

Your adjusted annual income

$150,000 - $50,853 = $99,147

Taxes on $99,147 (30%)

$29,744

Your old tax bill

$45,000

Your new tax bill

$29,744

Estimated tax savings

$15,256

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