BNBCalc.com Investment Analysis Report of 714 N Genesee Ave, Los Angeles, CA 90046, USA

3 bed • 2 bath • 6 guests • $2,080,000

BNB

Calc

Return Metrics

9.48% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

9.48%

Cap Rate

8.96%

Return on Investment

26.5%

Annual Revenue

$230,104

AirDNA projects $428/night at 60% occupancy ($93,794).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,633

Annual Expenses

$43,593

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,618

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,918

Management & Platform Fees

$575

Platform Fee (i.e. Airbnb)

$575

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

$98,719

Deductible property tax

$20,592

Est. Depreciation Value

$963,413

Profit on this property

$186,510

Your total deduction

$896,214

So, your new taxable income is your previous income minus your total deduction ($150,000 - $896,214)

-$746,214

Your old tax bill

$45,000

Your new tax bill

-$223,864

Estimated tax savings

$268,864

714 N Genesee Ave Los Angeles, California, 90046-7312

3 bed • 2 bath • 6 guests • $2,080,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$230,104

Profit (Cash Flow)

$46,206

Cap Rate

9.0%

Annual Revenue

$230,104

AirDNA projects $428/night at 60% occupancy ($93,795)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.48% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.48%

Cap Rate

8.96%

Return on Investment

26.5%

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

$98,719

Deductible property tax

$20,592

Your total deduction

$240,118

Your adjusted annual income

$150,000 - $240,118 = -$90,118

Taxes on -$90,118 (30%)

-$27,035

Your old tax bill

$45,000

Your new tax bill

-$27,035

Estimated tax savings

$72,035

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