BNBCalc.com Investment Analysis Report of 43329 North Fork Drive, Three Rivers, CA 93271, USA

4 bed • 4 bath • 14 guests • $699,999

BNB

Calc

Return Metrics

46.8% 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

46.8%

Cap Rate

18.24%

Return on Investment

63.01%

Annual Revenue

$162,519

AirDNA projects $618/night at 72% occupancy ($162,518).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,901

Annual Expenses

$34,807

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,054

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,354

Management & Platform Fees

$406

Platform Fee (i.e. Airbnb)

$406

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$329,434

Profit on this property

$127,712

Your total deduction

$241,876

So, your new taxable income is your previous income minus your total deduction ($150,000 - $241,876)

-$91,876

Your old tax bill

$45,000

Your new tax bill

-$27,563

Estimated tax savings

$72,563

43329 North Fork Drive Three Rivers, California

4 bed • 4 bath • 14 guests • $699,999

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

$162,519

Profit (Cash Flow)

$80,504

Cap Rate

18.2%

Annual Revenue

$162,519

AirDNA projects $618/night at 72% occupancy ($162,519)

Occupancy Rate

Avg Daily Rate

Return Metrics

46.8% 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

46.8%

Cap Rate

18.24%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$17,428

Your adjusted annual income

$150,000 - $17,428 = $132,572

Taxes on $132,572 (30%)

$39,772

Your old tax bill

$45,000

Your new tax bill

$39,772

Estimated tax savings

$5,228

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