BNBCalc.com Investment Analysis Report of 33487 Angeles Dr, Green Valley Lake, CA 92341, USA

2 bed • 1.5 bath • 4 guests • $400,000

BNB

Calc

Return Metrics

-25.73% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

6.4%

Revenue Appreciation:

Cash on Cash Return

-25.73%

Cap Rate

3.56%

Return on Investment

26.67%

Annual Revenue

$27,466

AirDNA projects $229/night at 62% occupancy ($51,857).

User selected values for this report: 40% occupancy rate, $188 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,102

Annual Expenses

$13,219

Utilities

$354

Internet + TV

$55

Water/Sewer

$70

Garbage

$34

Electric

$90

Gas

$55

Other

$50

Maintenance

$679

Property Insurance

HOA

Landscaping

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$50

Other

Cleaning Cost

$229

Management & Platform Fees

$69

Platform Fee (i.e. Airbnb)

$69

Property Manager Fee

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

$11,464

Deductible property tax

$4,700

Est. Depreciation Value

$131,031

Profit on this property

$14,248

Your total deduction

$132,947

So, your new taxable income is your previous income minus your total deduction ($150,000 - $132,947)

$17,053

Your old tax bill

$45,000

Your new tax bill

$5,116

Estimated tax savings

$39,884

33487 Angeles Dr Green Valley Lake, California, 92341

2 bed • 1.5 bath • 4 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$27,466

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

6.4%

Revenue Appreciation

Cash on Cash Return

-25.73%

Cap Rate

3.56%

Return on Investment

26.67%

0 Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$11,464

Deductible property tax

$4,700

Your total deduction

$44,743

Your adjusted annual income

$150,000 - $44,743 = $105,257

Taxes on $105,257 (30%)

$31,577

Your old tax bill

$45,000

Your new tax bill

$31,577

Estimated tax savings

$13,423

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