BNBCalc.com Investment Analysis Report of 225 Lock Ct, Stockton, CA 95210, USA

4 bed • 3 bath • 12 guests • $455,000

BNB

Calc

Return Metrics

21.12% 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

21.12%

Cap Rate

12.1%

Return on Investment

36.82%

Annual Revenue

$79,010

AirDNA projects $338/night at 64% occupancy ($79,009).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,996

Annual Expenses

$23,951

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,358

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$658

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

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

$21,595

Deductible property tax

$4,505

Est. Depreciation Value

$216,437

Profit on this property

$55,058

Your total deduction

$187,478

So, your new taxable income is your previous income minus your total deduction ($150,000 - $187,478)

-$37,478

Your old tax bill

$45,000

Your new tax bill

-$11,243

Estimated tax savings

$56,243

225 Lock Ct Stockton, California, 95210-1932

4 bed • 3 bath • 12 guests • $455,000

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

$79,010

Profit (Cash Flow)

$24,374

Cap Rate

12.1%

Annual Revenue

$79,010

AirDNA projects $338/night at 64% occupancy ($79,010)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.12% 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

21.12%

Cap Rate

12.1%

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

$21,595

Deductible property tax

$4,505

Your total deduction

$39,974

Your adjusted annual income

$150,000 - $39,974 = $110,026

Taxes on $110,026 (30%)

$33,008

Your old tax bill

$45,000

Your new tax bill

$33,008

Estimated tax savings

$11,992

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