BNBCalc.com Investment Analysis Report of 555 E Tennessee St, Fairfield, CA 94533, USA

3 bed • 1 bath • 9 guests • $474,700

BNB

Calc

Return Metrics

18.36% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.36%

Cap Rate

11.28%

Return on Investment

34.46%

Annual Revenue

$77,311

AirDNA projects $347/night at 61% occupancy ($77,311).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,978

Annual Expenses

$23,730

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,344

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$644

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

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

$22,530

Deductible property tax

$4,700

Est. Depreciation Value

$223,910

Profit on this property

$53,581

Your total deduction

$197,558

So, your new taxable income is your previous income minus your total deduction ($150,000 - $197,558)

-$47,558

Your old tax bill

$45,000

Your new tax bill

-$14,267

Estimated tax savings

$59,267

555 E Tennessee St Fairfield, California, 94533-5464

3 bed • 1 bath • 9 guests • $474,700

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

$77,311

Profit (Cash Flow)

$21,565

Cap Rate

11.3%

Annual Revenue

$77,311

AirDNA projects $347/night at 61% occupancy ($77,311)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.36% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.36%

Cap Rate

11.28%

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

$22,530

Deductible property tax

$4,700

Your total deduction

$44,996

Your adjusted annual income

$150,000 - $44,996 = $105,004

Taxes on $105,004 (30%)

$31,501

Your old tax bill

$45,000

Your new tax bill

$31,501

Estimated tax savings

$13,499

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