BNBCalc.com Investment Analysis Report of 5057 Waterview Way, Oceanside, CA, USA

2 bed • 2 bath • 4 guests • $1

BNB

Calc

Return Metrics

296.96% 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

296.96%

Cap Rate

1,930,372.46%

Return on Investment

296.97%

Annual Revenue

$37,912

AirDNA projects $173/night at 60% occupancy ($37,912).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,551

Annual Expenses

$18,609

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,016

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$316

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

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

Deductible property tax

Est. Depreciation Value

$4,160

Profit on this property

$19,304

Your total deduction

-$15,143

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$15,143)

$165,143

Your old tax bill

$45,000

Your new tax bill

$49,543

Estimated tax savings

-$4,543

5057 N Waterview St Tacoma, Washington, 98407

2 bed • 2 bath • 4 guests • $1

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$37,912

Profit (Cash Flow)

$19,304

Cap Rate

1930372.5%

Annual Revenue

$37,912

AirDNA projects $173/night at 60% occupancy ($37,912)

Occupancy Rate

Avg Daily Rate

Return Metrics

296.96% 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

296.96%

Cap Rate

1,930,372.46%

Return on Investment

296.97%

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

Deductible property tax

Your total deduction

-$18,056

Your adjusted annual income

$150,000 - -$18,056 = $168,056

Taxes on $168,056 (30%)

$50,417

Your old tax bill

$45,000

Your new tax bill

$50,417

Estimated tax savings

-$5,417

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