BNBCalc.com Investment Analysis Report of 51400 Partington Ridge Rd, Big Sur, CA 93920, USA

4 bed • 4 bath • 12 guests • $5,000,000

BNB

Calc

Return Metrics

14.06% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.06%

Cap Rate

10.01%

Return on Investment

31.21%

Annual Revenue

$591,147

AirDNA projects $1950/night at 83% occupancy ($591,147).

Revenue Percentile

Operating Expenses

Monthly Expenses

$7,544

Annual Expenses

$90,529

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$5,626

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$4,926

Management & Platform Fees

$1,478

Platform Fee (i.e. Airbnb)

$1,478

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

$237,305

Deductible property tax

$49,500

Est. Depreciation Value

$2,309,861

Profit on this property

$500,618

Your total deduction

$2,096,047

So, your new taxable income is your previous income minus your total deduction ($150,000 - $2,096,047)

-$1,946,047

Your old tax bill

$45,000

Your new tax bill

-$583,814

Estimated tax savings

$628,814

51400 Partington Ridge Rd Big Sur, California, 93920-9514

4 bed • 4 bath • 12 guests • $5,000,000

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

$591,147

Profit (Cash Flow)

$163,334

Cap Rate

10.0%

Annual Revenue

$591,147

AirDNA projects $1,950/night at 83% occupancy ($591,147)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.06% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.06%

Cap Rate

10.01%

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

$237,305

Deductible property tax

$49,500

Your total deduction

$523,119

Your adjusted annual income

$150,000 - $523,119 = -$373,119

Taxes on -$373,119 (30%)

-$111,936

Your old tax bill

$45,000

Your new tax bill

-$111,936

Estimated tax savings

$156,936

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