BNBCalc.com Investment Analysis Report of 2338 West Avenue 133rd, San Leandro, CA 94577, USA

2 bed • 2 bath • 8 guests • $700,000

BNB

Calc

Return Metrics

-18.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-18.42%

Cap Rate

2.33%

Return on Investment

-1.78%

Annual Revenue

$34,516

AirDNA projects $126/night at 75% occupancy ($34,515).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,514

Annual Expenses

$18,167

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$988

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$288

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$326,555

Profit on this property

$16,349

Your total deduction

$350,359

So, your new taxable income is your previous income minus your total deduction ($150,000 - $350,359)

-$200,359

Your old tax bill

$45,000

Your new tax bill

-$60,108

Estimated tax savings

$105,108

2338 W Ave 133rd San Leandro, California, 94577-4108

2 bed • 2 bath • 8 guests • $700,000

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

$34,516

Profit (Cash Flow)

-$30,859

Cap Rate

2.3%

Annual Revenue

$34,516

AirDNA projects $126/night at 75% occupancy ($34,516)

Occupancy Rate

Avg Daily Rate

Return Metrics

-18.42% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-18.42%

Cap Rate

2.33%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$127,927

Your adjusted annual income

$150,000 - $127,927 = $22,073

Taxes on $22,073 (30%)

$6,622

Your old tax bill

$45,000

Your new tax bill

$6,622

Estimated tax savings

$38,378

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