BNBCalc.com Investment Analysis Report of 5166 Fawn Dr, Pollock Pines, CA 95726, USA

2 bed • 1 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

29.19% 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

29.19%

Cap Rate

14.37%

Return on Investment

44.43%

Annual Revenue

$48,760

AirDNA projects $267/night at 51% occupancy ($49,735).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,668

Annual Expenses

$20,019

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,106

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$406

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$96,113

Profit on this property

$28,741

Your total deduction

$78,844

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,844)

$71,156

Your old tax bill

$45,000

Your new tax bill

$21,347

Estimated tax savings

$23,653

5166 Fawn Dr Pollock Pines, California, 95726-9458

2 bed • 1 bath • 6 guests • $200,000

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

$48,760

Profit (Cash Flow)

$15,253

Cap Rate

14.4%

Annual Revenue

$48,760

AirDNA projects $267/night at 51% occupancy ($49,735)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.19% 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

29.19%

Cap Rate

14.37%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$13,324

Your adjusted annual income

$150,000 - $13,324 = $136,676

Taxes on $136,676 (30%)

$41,003

Your old tax bill

$45,000

Your new tax bill

$41,003

Estimated tax savings

$3,997

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