BNBCalc.com Investment Analysis Report of 346 Logenita St, Palm Springs, CA 92264, USA

3 bed • 2 bath • 9 guests • $298,000

BNB

Calc

Return Metrics

201.73% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

201.73%

Cap Rate

58.89%

Return on Investment

217.14%

Annual Revenue

$217,470

AirDNA projects $669/night at 60% occupancy ($146,608).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,496

Annual Expenses

$41,951

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,512

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,812

Management & Platform Fees

$544

Platform Fee (i.e. Airbnb)

$544

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

$14,143

Deductible property tax

$2,950

Est. Depreciation Value

$142,688

Profit on this property

$175,519

Your total deduction

-$15,737

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$15,737)

$165,737

Your old tax bill

$45,000

Your new tax bill

$49,721

Estimated tax savings

-$4,721

346 Logenita St Palm Springs, California, 92264

3 bed • 2 bath • 9 guests • $298,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$217,470

Profit (Cash Flow)

$155,419

Cap Rate

58.9%

Annual Revenue

$217,470

AirDNA projects $669/night at 60% occupancy ($146,609)

Occupancy Rate

Avg Daily Rate

Return Metrics

201.73% 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

201.73%

Cap Rate

58.89%

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 estimated deduction will be...

Deductible mortgage interest

$14,143

Deductible property tax

$2,950

Your total deduction

-$112,998

Your adjusted annual income

$150,000 - -$112,998 = $262,998

Taxes on $262,998 (30%)

$78,899

Your old tax bill

$45,000

Your new tax bill

$78,899

Estimated tax savings

-$33,899

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com