BNBCalc.com Investment Analysis Report of 446 Warren Dr, San Francisco, CA 94131, USA

2 bed • 2.5 bath • 4 guests • $890,000

BNB

Calc

Return Metrics

-1.61% 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

-1.61%

Cap Rate

5.56%

Return on Investment

14.64%

Annual Revenue

$87,951

AirDNA projects $301/night at 80% occupancy ($87,950).

User selected values for this report: 80% occupancy rate, $301 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,205

Annual Expenses

$38,458

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,433

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$733

Management & Platform Fees

$1,312

Platform Fee (i.e. Airbnb)

$220

Property Manager Fee

$1,092

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

$37,254

Deductible property tax

$5,696

Est. Depreciation Value

$294,379

Profit on this property

$49,492

Your total deduction

$287,836

So, your new taxable income is your previous income minus your total deduction ($150,000 - $287,836)

-$137,836

Your old tax bill

$45,000

Your new tax bill

-$41,351

Estimated tax savings

$86,351

property-location

446 Warren Dr San Francisco, California, 94131

2 bed • 2.5 bath • 4 guests

Est. $4,269/mo

Agent

Inquire about this property

Contact Agent

$87,951

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.61%

Cap Rate

5.56%

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

$37,254

Deductible property tax

$5,696

Your total deduction

$89,598

Your adjusted annual income

$150,000 - $89,598 = $60,402

Taxes on $60,402 (30%)

$18,120

Your old tax bill

$45,000

Your new tax bill

$18,120

Estimated tax savings

$26,880

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