BNBCalc.com Investment Analysis Report of 718 S Main St, Los Angeles, CA 90014, USA

4 bed • 4 bath • 10 guests • $30,000

BNB

Calc

Return Metrics

151.61% 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

151.61%

Cap Rate

159.2%

Return on Investment

155.96%

Annual Revenue

$78,345

Revenue data could not be found for this address

User selected values for this report: 66% occupancy rate, $325 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,549

Annual Expenses

$30,585

Utilities

$900

Internet + TV

$100

Water/Sewer

$200

Garbage

$50

Electric

$400

Gas

$100

Other

$50

Maintenance

$1,453

Property Insurance

$200

HOA

$0

Landscaping

$200

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$653

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

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

$945

Deductible property tax

$300

Est. Depreciation Value

$22,157

Profit on this property

$47,760

Your total deduction

-$24,359

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$24,359)

$174,359

Your old tax bill

$45,000

Your new tax bill

$52,308

Estimated tax savings

-$7,308

property-location

718 S Main St Los Angeles, California, 90014

4 bed • 4 bath • 10 guests

Est. $144/mo

Agent

Inquire about this property

Contact Agent

$78,345

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

151.61%

Cap Rate

159.2%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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 est deduction will be...

Deductible mortgage interest

$945

Deductible property tax

$300

Your total deduction

-$39,605

Your adjusted annual income

$150,000 - -$39,605 = $189,605

Taxes on $189,605 (30%)

$56,881

Your old tax bill

$45,000

Your new tax bill

$56,881

Estimated tax savings

-$11,881

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com