BNBCalc.com Investment Analysis Report of 65057 Venus St, Joshua Tree, California, USA

4 bed • 2 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

41.6% 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

41.6%

Cap Rate

17.76%

Return on Investment

56.62%

Annual Revenue

$76,993

AirDNA projects $474/night at 63% occupancy ($109,069).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,974

Annual Expenses

$23,689

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,342

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$642

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$144,889

Profit on this property

$53,304

Your total deduction

$108,793

So, your new taxable income is your previous income minus your total deduction ($150,000 - $108,793)

$41,207

Your old tax bill

$45,000

Your new tax bill

$12,362

Estimated tax savings

$32,638

65057 Venus St Joshua Tree, California, 92252

4 bed • 2 bath • 4 guests • $300,000

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

$76,993

Profit (Cash Flow)

$33,072

Cap Rate

17.8%

Annual Revenue

$76,993

AirDNA projects $474/night at 63% occupancy ($109,069)

Occupancy Rate

Avg Daily Rate

Return Metrics

41.6% 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

41.6%

Cap Rate

17.76%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$10,009

Your adjusted annual income

$150,000 - $10,009 = $139,991

Taxes on $139,991 (30%)

$41,997

Your old tax bill

$45,000

Your new tax bill

$41,997

Estimated tax savings

$3,003

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