BNBCalc.com Investment Analysis Report of 54799 Navajo Trail, Yucca Valley, CA, USA

4 bed • 3 bath • 14 guests • $575,000

BNB

Calc

Return Metrics

27.65% 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

27.65%

Cap Rate

13.62%

Return on Investment

43.66%

Annual Revenue

$105,753

AirDNA projects $467/night at 62% occupancy ($105,752).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,286

Annual Expenses

$27,428

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,581

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$881

Management & Platform Fees

$264

Platform Fee (i.e. Airbnb)

$264

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$271,704

Profit on this property

$78,325

Your total deduction

$226,362

So, your new taxable income is your previous income minus your total deduction ($150,000 - $226,362)

-$76,362

Your old tax bill

$45,000

Your new tax bill

-$22,909

Estimated tax savings

$67,909

54799 Navajo Trail Yucca Valley, California, 92284-2449

4 bed • 3 bath • 14 guests • $575,000

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

$105,753

Profit (Cash Flow)

$39,541

Cap Rate

13.6%

Annual Revenue

$105,753

AirDNA projects $467/night at 62% occupancy ($105,753)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.65% 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

27.65%

Cap Rate

13.62%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$41,226

Your adjusted annual income

$150,000 - $41,226 = $108,774

Taxes on $108,774 (30%)

$32,632

Your old tax bill

$45,000

Your new tax bill

$32,632

Estimated tax savings

$12,368

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