BNBCalc.com Investment Analysis Report of 739 West St, Fort Bragg, CA 95437, USA

4 bed • 2 bath • 12 guests • $738,000

BNB

Calc

Return Metrics

20.55% 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

20.55%

Cap Rate

11.76%

Return on Investment

36.85%

Annual Revenue

$115,512

AirDNA projects $502/night at 63% occupancy ($115,512).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,391

Annual Expenses

$28,697

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,663

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$963

Management & Platform Fees

$289

Platform Fee (i.e. Airbnb)

$289

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

$35,026

Deductible property tax

$7,306

Est. Depreciation Value

$346,616

Profit on this property

$86,815

Your total deduction

$302,133

So, your new taxable income is your previous income minus your total deduction ($150,000 - $302,133)

-$152,133

Your old tax bill

$45,000

Your new tax bill

-$45,640

Estimated tax savings

$90,640

property-location

739 West St Fort Bragg, California, 95437-3029

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,540/mo

Agent

Inquire about this property

Contact Agent

$115,512

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.55%

Cap Rate

11.76%

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 est deduction will be...

Deductible mortgage interest

$35,026

Deductible property tax

$7,306

Your total deduction

$65,992

Your adjusted annual income

$150,000 - $65,992 = $84,008

Taxes on $84,008 (30%)

$25,202

Your old tax bill

$45,000

Your new tax bill

$25,202

Estimated tax savings

$19,798

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