BNBCalc.com Investment Analysis Report of 44061 Redbud Trail, Three Rivers, CA 93271, USA

4 bed • 3 bath • 10 guests • $989,000

BNB

Calc

Return Metrics

19.92% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.92%

Cap Rate

11.32%

Return on Investment

37.24%

Annual Revenue

$143,815

AirDNA projects $403/night at 75% occupancy ($110,394).

User selected values for this report: 75% occupancy rate, $525 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,648

Annual Expenses

$31,776

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,898

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,198

Management & Platform Fees

$360

Platform Fee (i.e. Airbnb)

$360

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

$46,939

Deductible property tax

$9,791

Est. Depreciation Value

$317,038

Profit on this property

$112,039

Your total deduction

$261,729

So, your new taxable income is your previous income minus your total deduction ($150,000 - $261,729)

-$111,729

Your old tax bill

$45,000

Your new tax bill

-$33,519

Estimated tax savings

$78,519

property-location

44061 Redbud Trail Three Rivers, California, 93271-9659

4 bed • 3 bath • 10 guests

Est. $4,744/mo

Agent

Inquire about this property

Contact Jeremy

$143,815

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.92%

Cap Rate

11.32%

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

$46,939

Deductible property tax

$9,791

Your total deduction

$48,501

Your adjusted annual income

$150,000 - $48,501 = $101,499

Taxes on $101,499 (30%)

$30,450

Your old tax bill

$45,000

Your new tax bill

$30,450

Estimated tax savings

$14,550

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