BNBCalc.com Investment Analysis Report of 42897 Encino Rd, Big Bear Lake, CA 92315, USA

2 bed • 1 bath • 4 guests • $455,000

BNB

Calc

Return Metrics

-6.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.38%

Cap Rate

5.18%

Return on Investment

9.95%

Annual Revenue

$41,167

AirDNA projects $277/night at 39% occupancy ($39,457).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,464

Annual Expenses

$17,568

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$901

Property Insurance

$208

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$343

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$21,595

Deductible property tax

$4,505

Est. Depreciation Value

$213,557

Profit on this property

$23,599

Your total deduction

$216,057

So, your new taxable income is your previous income minus your total deduction ($150,000 - $216,057)

-$66,057

Your old tax bill

$45,000

Your new tax bill

-$19,817

Estimated tax savings

$64,817

property-location

42897 Encino Rd Big Bear Lake, California, 92315

2 bed • 1 bath • 4 guests

Purchase Price

Est. $2,182/mo

Agent

Inquire about this property

Contact Agent

$41,167

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.38%

Cap Rate

5.18%

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

$21,595

Deductible property tax

$4,505

Your total deduction

$70,569

Your adjusted annual income

$150,000 - $70,569 = $79,431

Taxes on $79,431 (30%)

$23,829

Your old tax bill

$45,000

Your new tax bill

$23,829

Estimated tax savings

$21,171

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