BNBCalc.com Investment Analysis Report of 701 Minna St apt 18, San Francisco, CA 94103, USA

2 bed • 2 bath • 6 guests • $750,000

BNB

Calc

Return Metrics

10.46% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

10.46%

Cap Rate

8.34%

Return on Investment

27.89%

Annual Revenue

$87,695

AirDNA projects $343/night at 70% occupancy ($87,695).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,090

Annual Expenses

$25,080

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,431

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$731

Management & Platform Fees

$219

Platform Fee (i.e. Airbnb)

$219

Property Manager Fee

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

$30,194

Deductible property tax

$4,800

Est. Depreciation Value

$349,583

Profit on this property

$62,615

Your total deduction

$321,963

So, your new taxable income is your previous income minus your total deduction ($150,000 - $321,963)

-$171,963

Your old tax bill

$45,000

Your new tax bill

-$51,589

Estimated tax savings

$96,589

701 Minna St San Francisco, California, 94103

2 bed • 2 bath • 6 guests • $750,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$87,695

Profit (Cash Flow)

$18,731

Cap Rate

8.3%

Annual Revenue

$87,695

AirDNA projects $343/night at 70% occupancy ($87,695)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.46% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.46%

Cap Rate

8.34%

Return on Investment

27.89%

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

$30,194

Deductible property tax

$4,800

Your total deduction

$83,851

Your adjusted annual income

$150,000 - $83,851 = $66,149

Taxes on $66,149 (30%)

$19,845

Your old tax bill

$45,000

Your new tax bill

$19,845

Estimated tax savings

$25,155

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