BNBCalc.com Investment Analysis Report of 40457 Yokohl Valley Dr, Springville, CA 93265, USA

3 bed • 1 bath • 6 guests • $280,000

BNB

Calc

Return Metrics

38.46% 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

38.46%

Cap Rate

16.72%

Return on Investment

53.8%

Annual Revenue

$68,848

AirDNA projects $377/night at 56% occupancy ($77,110).

User selected values for this report: 50% occupancy rate, $377 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,836

Annual Expenses

$22,030

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,274

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$574

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$13,289

Deductible property tax

$2,772

Est. Depreciation Value

$93,388

Profit on this property

$46,818

Your total deduction

$62,631

So, your new taxable income is your previous income minus your total deduction ($150,000 - $62,631)

$87,369

Your old tax bill

$45,000

Your new tax bill

$26,211

Estimated tax savings

$18,789

property-location

40457 Yokohl Valley Dr Springville, California, 93265-9750

3 bed • 1 bath • 6 guests

Est. $1,343/mo

Agent

Inquire about this property

Contact Agent

$68,848

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.46%

Cap Rate

16.72%

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

$13,289

Deductible property tax

$2,772

Your total deduction

-$278

Your adjusted annual income

$150,000 - -$278 = $150,278

Taxes on $150,278 (30%)

$45,083

Your old tax bill

$45,000

Your new tax bill

$45,083

Estimated tax savings

-$83

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