BNBCalc.com Investment Analysis Report of 3778 Alta Loma Dr, Jamul, CA 91935, USA

3 bed • 2 bath • 7 guests • $960,000

BNB

Calc

Return Metrics

-8.17% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-8.17%

Cap Rate

6.8%

Return on Investment

33.59%

Annual Revenue

$90,763

AirDNA projects $497/night at 45% occupancy ($81,686).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,123

Annual Expenses

$25,479

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,456

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$756

Management & Platform Fees

$227

Platform Fee (i.e. Airbnb)

$227

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

$52,397

Deductible property tax

$9,504

Est. Depreciation Value

$447,582

Profit on this property

$65,284

Your total deduction

$444,199

So, your new taxable income is your previous income minus your total deduction ($150,000 - $444,199)

-$294,199

Your old tax bill

$45,000

Your new tax bill

-$88,260

Estimated tax savings

$133,260

3778 Alta Loma Dr Jamul, California, 91935-1623

3 bed • 2 bath • 7 guests • $960,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$90,763

Profit (Cash Flow)

-$7,760

Cap Rate

6.8%

Annual Revenue

$90,763

AirDNA projects $497/night at 45% occupancy ($81,687)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.17% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.17%

Cap Rate

6.8%

Return on Investment

33.59%

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

$52,397

Deductible property tax

$9,504

Your total deduction

$139,335

Your adjusted annual income

$150,000 - $139,335 = $10,665

Taxes on $10,665 (30%)

$3,200

Your old tax bill

$45,000

Your new tax bill

$3,200

Estimated tax savings

$41,800

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