BNBCalc.com Investment Analysis Report of 4629 Usona Rd, Mariposa, CA 95338, USA

3 bed • 2 bath • 9 guests • $279,000

BNB

Calc

Return Metrics

23.46% 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

23.46%

Cap Rate

16.21%

Return on Investment

33.32%

Annual Revenue

$67,738

AirDNA projects $281/night at 66% occupancy ($67,738).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,874

Annual Expenses

$22,486

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,264

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$564

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

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

$13,242

Deductible property tax

$2,762

Est. Depreciation Value

$159,537

Profit on this property

$45,252

Your total deduction

$130,289

So, your new taxable income is your previous income minus your total deduction ($150,000 - $130,289)

$19,711

Your old tax bill

$45,000

Your new tax bill

$5,913

Estimated tax savings

$39,087

4629 Usona Rd Mariposa, California, 95338-9330

3 bed • 2 bath • 9 guests • $279,000

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

$67,738

Profit (Cash Flow)

$26,436

Cap Rate

16.2%

Annual Revenue

$67,738

AirDNA projects $281/night at 66% occupancy ($67,738)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.46% 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

23.46%

Cap Rate

16.21%

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

$13,242

Deductible property tax

$2,762

Your total deduction

$21,067

Your adjusted annual income

$150,000 - $21,067 = $128,933

Taxes on $128,933 (30%)

$38,680

Your old tax bill

$45,000

Your new tax bill

$38,680

Estimated tax savings

$6,320

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