BNBCalc.com Investment Analysis Report of 63973 Gold Nugget Road, Joshua Tree, CA 92252, USA

4 bed • 4 bath • 14 guests • $1,400,000

BNB

Calc

Return Metrics

13% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13%

Cap Rate

9.83%

Return on Investment

29.74%

Annual Revenue

$174,046

AirDNA projects $722/night at 66% occupancy ($174,046).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,025

Annual Expenses

$36,306

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,150

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,450

Management & Platform Fees

$435

Platform Fee (i.e. Airbnb)

$435

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

$66,445

Deductible property tax

$13,860

Est. Depreciation Value

$651,830

Profit on this property

$137,740

Your total deduction

$594,395

So, your new taxable income is your previous income minus your total deduction ($150,000 - $594,395)

-$444,395

Your old tax bill

$45,000

Your new tax bill

-$133,319

Estimated tax savings

$178,319

63973 Gold Nugget Rd Joshua Tree, California, 92252

4 bed • 4 bath • 14 guests • $1,400,000

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

$174,046

Profit (Cash Flow)

$43,312

Cap Rate

9.8%

Annual Revenue

$174,046

AirDNA projects $722/night at 66% occupancy ($174,046)

Occupancy Rate

Avg Daily Rate

Return Metrics

13% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13%

Cap Rate

9.83%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$150,427

Your adjusted annual income

$150,000 - $150,427 = -$427

Taxes on -$427 (30%)

-$128

Your old tax bill

$45,000

Your new tax bill

-$128

Estimated tax savings

$45,128

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