BNBCalc.com Investment Analysis Report of 25439 Hotei Ln, Idyllwild-Pine Cove, CA 92549, USA

3 bed • 2.5 bath • 10 guests • $725,000

BNB

Calc

Return Metrics

9.36% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.36%

Cap Rate

9%

Return on Investment

25.82%

Annual Revenue

$90,800

AirDNA projects $452/night at 55% occupancy ($90,799).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,124

Annual Expenses

$25,484

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,457

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$757

Management & Platform Fees

$227

Platform Fee (i.e. Airbnb)

$227

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$339,429

Profit on this property

$65,316

Your total deduction

$315,700

So, your new taxable income is your previous income minus your total deduction ($150,000 - $315,700)

-$165,700

Your old tax bill

$45,000

Your new tax bill

-$49,710

Estimated tax savings

$94,710

property-location

25439 Hotei Ln Idyllwild-Pine Cove, California, 92549

3 bed • 2.5 bath • 10 guests

Est. $3,477/mo

Agent

Inquire about this property

Contact Agent

$90,800

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.36%

Cap Rate

9%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$84,476

Your adjusted annual income

$150,000 - $84,476 = $65,524

Taxes on $65,524 (30%)

$19,657

Your old tax bill

$45,000

Your new tax bill

$19,657

Estimated tax savings

$25,343

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