BNBCalc.com Investment Analysis Report of 5139 Warm Springs Rd, Glen Ellen, CA 95442, USA

4 bed • 4 bath • 14 guests • $1,300,000

BNB

Calc

Return Metrics

25.69% 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

25.69%

Cap Rate

12.87%

Return on Investment

42.39%

Annual Revenue

$208,058

AirDNA projects $1212/night at 47% occupancy ($208,057).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,394

Annual Expenses

$40,727

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,434

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,734

Management & Platform Fees

$520

Platform Fee (i.e. Airbnb)

$520

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

$61,699

Deductible property tax

$12,870

Est. Depreciation Value

$605,773

Profit on this property

$167,330

Your total deduction

$513,013

So, your new taxable income is your previous income minus your total deduction ($150,000 - $513,013)

-$363,013

Your old tax bill

$45,000

Your new tax bill

-$108,904

Estimated tax savings

$153,904

5139 Warm Springs Rd Glen Ellen, California, 95442-8754

4 bed • 4 bath • 14 guests • $1,300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$208,058

Profit (Cash Flow)

$79,646

Cap Rate

12.9%

Annual Revenue

$208,058

AirDNA projects $1,212/night at 47% occupancy ($208,058)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.69% 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

25.69%

Cap Rate

12.87%

Return on Investment

42.39%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$100,405

Your adjusted annual income

$150,000 - $100,405 = $49,595

Taxes on $49,595 (30%)

$14,879

Your old tax bill

$45,000

Your new tax bill

$14,879

Estimated tax savings

$30,121

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