BNBCalc.com Investment Analysis Report of 6131 Batesole Dr, Santa Rosa, CA 95404, USA

5 bed • 4 bath • 14 guests • $1,100,000

BNB

Calc

Return Metrics

54.47% 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

54.47%

Cap Rate

19.91%

Return on Investment

70.94%

Annual Revenue

$267,559

AirDNA projects $1495/night at 49% occupancy ($267,559).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,039

Annual Expenses

$48,463

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,930

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,230

Management & Platform Fees

$669

Platform Fee (i.e. Airbnb)

$669

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

$52,207

Deductible property tax

$10,890

Est. Depreciation Value

$514,941

Profit on this property

$219,097

Your total deduction

$358,941

So, your new taxable income is your previous income minus your total deduction ($150,000 - $358,941)

-$208,941

Your old tax bill

$45,000

Your new tax bill

-$62,682

Estimated tax savings

$107,682

6131 Batesole Dr Santa Rosa, California, 95404-8562

5 bed • 4 bath • 14 guests • $1,100,000

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

$267,559

Profit (Cash Flow)

$144,901

Cap Rate

19.9%

Annual Revenue

$267,559

AirDNA projects $1,495/night at 49% occupancy ($267,559)

Occupancy Rate

Avg Daily Rate

Return Metrics

54.47% 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

54.47%

Cap Rate

19.91%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$8,157

Your adjusted annual income

$150,000 - $8,157 = $141,843

Taxes on $141,843 (30%)

$42,553

Your old tax bill

$45,000

Your new tax bill

$42,553

Estimated tax savings

$2,447

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