BNBCalc.com Investment Analysis Report of 23439 Carlow Rd, Torrance, CA 90505, USA

4 bed • 3 bath • 14 guests • $1,200,000

BNB

Calc

Return Metrics

18.21% 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

18.21%

Cap Rate

11.09%

Return on Investment

34.88%

Annual Revenue

$168,798

AirDNA projects $585/night at 79% occupancy ($168,797).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,969

Annual Expenses

$35,624

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,107

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,407

Management & Platform Fees

$422

Platform Fee (i.e. Airbnb)

$422

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$559,557

Profit on this property

$133,174

Your total deduction

$495,216

So, your new taxable income is your previous income minus your total deduction ($150,000 - $495,216)

-$345,216

Your old tax bill

$45,000

Your new tax bill

-$103,565

Estimated tax savings

$148,565

23439 Carlow Rd Torrance, California, 90505-4557

4 bed • 3 bath • 14 guests • $1,200,000

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

$168,798

Profit (Cash Flow)

$52,234

Cap Rate

11.1%

Annual Revenue

$168,798

AirDNA projects $585/night at 79% occupancy ($168,798)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.21% 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

18.21%

Cap Rate

11.09%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$114,080

Your adjusted annual income

$150,000 - $114,080 = $35,920

Taxes on $35,920 (30%)

$10,776

Your old tax bill

$45,000

Your new tax bill

$10,776

Estimated tax savings

$34,224

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