BNBCalc.com Investment Analysis Report of 6942 Palm Ave, Fair Oaks, CA 95628, USA

4 bed • 2 bath • 12 guests • $345,000

BNB

Calc

Return Metrics

13.73% 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

13.73%

Cap Rate

10.32%

Return on Investment

29.02%

Annual Revenue

$56,649

AirDNA projects $282/night at 55% occupancy ($56,649).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,754

Annual Expenses

$21,044

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,172

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$472

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$16,374

Deductible property tax

$3,415

Est. Depreciation Value

$165,615

Profit on this property

$35,605

Your total deduction

$149,799

So, your new taxable income is your previous income minus your total deduction ($150,000 - $149,799)

$201

Your old tax bill

$45,000

Your new tax bill

$60

Estimated tax savings

$44,940

6942 Palm Ave Fair Oaks, California, 95628-3253

4 bed • 2 bath • 12 guests • $345,000

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

$56,649

Profit (Cash Flow)

$12,337

Cap Rate

10.3%

Annual Revenue

$56,649

AirDNA projects $282/night at 55% occupancy ($56,649)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.73% 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

13.73%

Cap Rate

10.32%

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

$16,374

Deductible property tax

$3,415

Your total deduction

$36,903

Your adjusted annual income

$150,000 - $36,903 = $113,097

Taxes on $113,097 (30%)

$33,929

Your old tax bill

$45,000

Your new tax bill

$33,929

Estimated tax savings

$11,071

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