BNBCalc.com Investment Analysis Report of 2901 Mareca Way, West Sacramento, CA 95691, USA

3 bed • 2 bath • 6 guests • $599,000

BNB

Calc

Return Metrics

3.31% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.31%

Cap Rate

7.55%

Return on Investment

19.62%

Annual Revenue

$67,051

AirDNA projects $274/night at 67% occupancy ($67,051).

User selected values for this report: 67% occupancy rate, $274 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,816

Annual Expenses

$21,797

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,259

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$559

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

STR 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

$28,429

Deductible property tax

$5,930

Est. Depreciation Value

$204,314

Profit on this property

$45,255

Your total deduction

$193,418

So, your new taxable income is your previous income minus your total deduction ($150,000 - $193,418)

-$43,418

Your old tax bill

$45,000

Your new tax bill

-$13,026

Estimated tax savings

$58,026

property-location

2901 Mareca Way West Sacramento, California, 95691-4431

3 bed • 2 bath • 6 guests

Est. $2,873/mo

Agent

Inquire about this property

Contact Agent

$67,051

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.31%

Cap Rate

7.55%

STR 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

$28,429

Deductible property tax

$5,930

Your total deduction

$55,667

Your adjusted annual income

$150,000 - $55,667 = $94,333

Taxes on $94,333 (30%)

$28,300

Your old tax bill

$45,000

Your new tax bill

$28,300

Estimated tax savings

$16,700

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