BNBCalc.com Investment Analysis Report of 250 W Cortez Rd, Palm Springs, CA 92262, USA

4 bed • 3 bath • 12 guests • $1,200,000

BNB

Calc

Return Metrics

22.77% 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

22.77%

Cap Rate

12.18%

Return on Investment

39.43%

Annual Revenue

$183,809

AirDNA projects $768/night at 61% occupancy ($171,109).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,131

Annual Expenses

$37,575

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,232

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,532

Management & Platform Fees

$460

Platform Fee (i.e. Airbnb)

$460

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

$146,234

Your total deduction

$482,156

So, your new taxable income is your previous income minus your total deduction ($150,000 - $482,156)

-$332,156

Your old tax bill

$45,000

Your new tax bill

-$99,647

Estimated tax savings

$144,647

property-location

250 W Cortez Rd Palm Springs, California, 92262-1910

4 bed • 3 bath • 12 guests

Purchase Price

Est. $5,756/mo

Agent

Inquire about this property

Contact Agent

$183,809

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.77%

Cap Rate

12.18%

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 est deduction will be...

Deductible mortgage interest

$56,953

Deductible property tax

$11,880

Your total deduction

$101,020

Your adjusted annual income

$150,000 - $101,020 = $48,980

Taxes on $48,980 (30%)

$14,694

Your old tax bill

$45,000

Your new tax bill

$14,694

Estimated tax savings

$30,306

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com