BNBCalc.com Investment Analysis Report of 4626 Usona Rd, Mariposa, CA 95338, USA

3 bed • 2 bath • 9 guests • $245,000

BNB

Calc

Return Metrics

58.21% 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

58.21%

Cap Rate

22.15%

Return on Investment

73.25%

Annual Revenue

$78,107

AirDNA projects $329/night at 65% occupancy ($78,107).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,986

Annual Expenses

$23,834

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,351

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$651

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

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

$11,628

Deductible property tax

$2,426

Est. Depreciation Value

$118,278

Profit on this property

$54,273

Your total deduction

$78,058

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,058)

$71,942

Your old tax bill

$45,000

Your new tax bill

$21,583

Estimated tax savings

$23,417

4626 Usona Rd Mariposa, California, 95338-9330

3 bed • 2 bath • 9 guests • $245,000

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

$78,107

Profit (Cash Flow)

$37,749

Cap Rate

22.2%

Annual Revenue

$78,107

AirDNA projects $329/night at 65% occupancy ($78,107)

Occupancy Rate

Avg Daily Rate

Return Metrics

58.21% 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

58.21%

Cap Rate

22.15%

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

$11,628

Deductible property tax

$2,426

Your total deduction

-$2,582

Your adjusted annual income

$150,000 - -$2,582 = $152,582

Taxes on $152,582 (30%)

$45,775

Your old tax bill

$45,000

Your new tax bill

$45,775

Estimated tax savings

-$775

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