BNBCalc.com Investment Analysis Report of 22627 Enadia Way, West Hills, CA 91307, USA

4 bed • 2 bath • 10 guests • $539,500

BNB

Calc

Return Metrics

48.88% 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

48.88%

Cap Rate

18.94%

Return on Investment

64.85%

Annual Revenue

$133,175

AirDNA projects $618/night at 59% occupancy ($133,175).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,583

Annual Expenses

$30,993

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,810

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,110

Management & Platform Fees

$333

Platform Fee (i.e. Airbnb)

$333

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

$25,605

Deductible property tax

$5,341

Est. Depreciation Value

$255,194

Profit on this property

$102,182

Your total deduction

$183,958

So, your new taxable income is your previous income minus your total deduction ($150,000 - $183,958)

-$33,958

Your old tax bill

$45,000

Your new tax bill

-$10,187

Estimated tax savings

$55,187

22627 Enadia Way Los Angeles, California, 91307-2303

4 bed • 2 bath • 10 guests • $539,500

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

$133,175

Profit (Cash Flow)

$65,798

Cap Rate

18.9%

Annual Revenue

$133,175

AirDNA projects $618/night at 59% occupancy ($133,175)

Occupancy Rate

Avg Daily Rate

Return Metrics

48.88% 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

48.88%

Cap Rate

18.94%

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

$25,605

Deductible property tax

$5,341

Your total deduction

$10,067

Your adjusted annual income

$150,000 - $10,067 = $139,933

Taxes on $139,933 (30%)

$41,980

Your old tax bill

$45,000

Your new tax bill

$41,980

Estimated tax savings

$3,020

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