BNBCalc.com Investment Analysis Report of 29433 Lilac Rd, Valley Center, CA 92082, USA

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

BNB

Calc

Return Metrics

26.4% 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

26.4%

Cap Rate

13.06%

Return on Investment

43.05%

Annual Revenue

$195,862

AirDNA projects $526/night at 66% occupancy ($126,798).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,262

Annual Expenses

$39,142

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,332

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,632

Management & Platform Fees

$490

Platform Fee (i.e. Airbnb)

$490

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

$559,717

Profit on this property

$156,720

Your total deduction

$471,830

So, your new taxable income is your previous income minus your total deduction ($150,000 - $471,830)

-$321,830

Your old tax bill

$45,000

Your new tax bill

-$96,549

Estimated tax savings

$141,549

property-location

29433 Lilac Rd Valley Center, California, 92082-4060

4 bed • 4 bath • 14 guests

Est. $5,756/mo

Agent

Inquire about this property

Contact Agent

$195,862

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.4%

Cap Rate

13.06%

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

$90,582

Your adjusted annual income

$150,000 - $90,582 = $59,418

Taxes on $59,418 (30%)

$17,825

Your old tax bill

$45,000

Your new tax bill

$17,825

Estimated tax savings

$27,175

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