BNBCalc.com Investment Analysis Report of 3916 Boyce Ave, Los Angeles, CA 90039, USA

3 bed • 3 bath • 6 guests • $500,000

BNB

Calc

Return Metrics

11.61% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.61%

Cap Rate

9.61%

Return on Investment

27.7%

Annual Revenue

$71,003

AirDNA projects $270/night at 72% occupancy ($71,003).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,909

Annual Expenses

$22,910

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,292

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$592

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,882

Profit on this property

$48,093

Your total deduction

$216,470

So, your new taxable income is your previous income minus your total deduction ($150,000 - $216,470)

-$66,470

Your old tax bill

$45,000

Your new tax bill

-$19,941

Estimated tax savings

$64,941

3916 Boyce Ave Los Angeles, California, 90039-1602

3 bed • 3 bath • 6 guests • $500,000

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

$71,003

Profit (Cash Flow)

$14,373

Cap Rate

9.6%

Annual Revenue

$71,003

AirDNA projects $270/night at 72% occupancy ($71,003)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.61% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.61%

Cap Rate

9.61%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$55,750

Your adjusted annual income

$150,000 - $55,750 = $94,250

Taxes on $94,250 (30%)

$28,275

Your old tax bill

$45,000

Your new tax bill

$28,275

Estimated tax savings

$16,725

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