BNBCalc.com Investment Analysis Report of 7732 Eastgate Ave, Citrus Heights, CA 95610, USA

4 bed • 3 bath • 12 guests • $749,000

BNB

Calc

Return Metrics

-3.76% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.76%

Cap Rate

5.82%

Return on Investment

12.53%

Annual Revenue

$65,875

AirDNA projects $334/night at 54% occupancy ($65,875).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,854

Annual Expenses

$22,244

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,249

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$549

Management & Platform Fees

$165

Platform Fee (i.e. Airbnb)

$165

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

$35,548

Deductible property tax

$7,415

Est. Depreciation Value

$351,843

Profit on this property

$43,632

Your total deduction

$351,174

So, your new taxable income is your previous income minus your total deduction ($150,000 - $351,174)

-$201,174

Your old tax bill

$45,000

Your new tax bill

-$60,352

Estimated tax savings

$105,352

7732 Eastgate Ave Citrus Heights, California, 95610-7557

4 bed • 3 bath • 12 guests • $749,000

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

$65,875

Profit (Cash Flow)

-$6,888

Cap Rate

5.8%

Annual Revenue

$65,875

AirDNA projects $334/night at 54% occupancy ($65,875)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.76% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.76%

Cap Rate

5.82%

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

$35,548

Deductible property tax

$7,415

Your total deduction

$111,472

Your adjusted annual income

$150,000 - $111,472 = $38,528

Taxes on $38,528 (30%)

$11,558

Your old tax bill

$45,000

Your new tax bill

$11,558

Estimated tax savings

$33,442

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