BNBCalc.com Investment Analysis Report of 617 W Granger Ave apt 8, Modesto, CA, USA

3 bed • 2 bath • 6 guests • $315,000

BNB

Calc

Return Metrics

25.82% 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

25.82%

Cap Rate

13.37%

Return on Investment

41.32%

Annual Revenue

$64,166

AirDNA projects $244/night at 72% occupancy ($64,166).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,835

Annual Expenses

$22,022

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,235

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$535

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$14,950

Deductible property tax

$3,118

Est. Depreciation Value

$150,518

Profit on this property

$42,144

Your total deduction

$126,442

So, your new taxable income is your previous income minus your total deduction ($150,000 - $126,442)

$23,558

Your old tax bill

$45,000

Your new tax bill

$7,067

Estimated tax savings

$37,933

617 W Granger Ave Modesto, California, 95350

3 bed • 2 bath • 6 guests • $315,000

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

$64,166

Profit (Cash Flow)

$20,904

Cap Rate

13.4%

Annual Revenue

$64,166

AirDNA projects $244/night at 72% occupancy ($64,166)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.82% 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

25.82%

Cap Rate

13.37%

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

$14,950

Deductible property tax

$3,118

Your total deduction

$23,850

Your adjusted annual income

$150,000 - $23,850 = $126,150

Taxes on $126,150 (30%)

$37,845

Your old tax bill

$45,000

Your new tax bill

$37,845

Estimated tax savings

$7,155

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