BNBCalc.com Investment Analysis Report of 4741 Avenida Del Sol, Joshua Tree, CA 92252, USA

4 bed • 3 bath • 14 guests • $700,000

BNB

Calc

Return Metrics

29.23% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

29.23%

Cap Rate

13.91%

Return on Investment

45.46%

Annual Revenue

$127,708

AirDNA projects $555/night at 63% occupancy ($127,707).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,523

Annual Expenses

$30,282

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,764

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,064

Management & Platform Fees

$319

Platform Fee (i.e. Airbnb)

$319

Property Manager Fee

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

$329,275

Profit on this property

$97,426

Your total deduction

$272,002

So, your new taxable income is your previous income minus your total deduction ($150,000 - $272,002)

-$122,002

Your old tax bill

$45,000

Your new tax bill

-$36,601

Estimated tax savings

$81,601

4741 Avenida Del Sol Joshua Tree, California, 92252-1514

4 bed • 3 bath • 14 guests • $700,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$127,708

Profit (Cash Flow)

$50,218

Cap Rate

13.9%

Annual Revenue

$127,708

AirDNA projects $555/night at 63% occupancy ($127,708)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.23% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.23%

Cap Rate

13.91%

Return on Investment

45.46%

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

$47,666

Your adjusted annual income

$150,000 - $47,666 = $102,334

Taxes on $102,334 (30%)

$30,700

Your old tax bill

$45,000

Your new tax bill

$30,700

Estimated tax savings

$14,300

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