BNBCalc.com Investment Analysis Report of 7700 Strawberry Rd, Twin Bridges, CA 95735, USA

3 bed • 2 bath • 9 guests • $395,000

BNB

Calc

Return Metrics

41.31% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

41.31%

Cap Rate

17.13%

Return on Investment

57.14%

Annual Revenue

$93,524

AirDNA projects $413/night at 62% occupancy ($93,524).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,153

Annual Expenses

$25,838

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,479

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$779

Management & Platform Fees

$234

Platform Fee (i.e. Airbnb)

$234

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

$18,747

Deductible property tax

$3,910

Est. Depreciation Value

$187,363

Profit on this property

$67,686

Your total deduction

$142,334

So, your new taxable income is your previous income minus your total deduction ($150,000 - $142,334)

$7,666

Your old tax bill

$45,000

Your new tax bill

$2,300

Estimated tax savings

$42,700

7700 Strawberry Rd Twin Bridges, California, 95735

3 bed • 2 bath • 9 guests • $395,000

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

$93,524

Profit (Cash Flow)

$41,046

Cap Rate

17.1%

Annual Revenue

$93,524

AirDNA projects $413/night at 62% occupancy ($93,524)

Occupancy Rate

Avg Daily Rate

Return Metrics

41.31% 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

41.31%

Cap Rate

17.13%

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

$18,747

Deductible property tax

$3,910

Your total deduction

$14,654

Your adjusted annual income

$150,000 - $14,654 = $135,346

Taxes on $135,346 (30%)

$40,604

Your old tax bill

$45,000

Your new tax bill

$40,604

Estimated tax savings

$4,396

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