BNBCalc.com Investment Analysis Report of 815 Carroll Ave, Stockton, CA 95215, USA

3 bed • 1 bath • 9 guests • $174,000

BNB

Calc

Return Metrics

-5.09% 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

-5.09%

Cap Rate

5.33%

Return on Investment

9.25%

Annual Revenue

$26,385

AirDNA projects $129/night at 56% occupancy ($26,385).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,426

Annual Expenses

$17,110

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$920

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$220

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

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

$8,258

Deductible property tax

$1,723

Est. Depreciation Value

$85,418

Profit on this property

$9,275

Your total deduction

$86,124

So, your new taxable income is your previous income minus your total deduction ($150,000 - $86,124)

$63,876

Your old tax bill

$45,000

Your new tax bill

$19,163

Estimated tax savings

$25,837

815 Carroll Ave Stockton, California, 95215-6803

3 bed • 1 bath • 9 guests • $174,000

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

$26,385

Profit (Cash Flow)

-$2,461

Cap Rate

5.3%

Annual Revenue

$26,385

AirDNA projects $129/night at 56% occupancy ($26,385)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.09% 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

-5.09%

Cap Rate

5.33%

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

$8,258

Deductible property tax

$1,723

Your total deduction

$27,861

Your adjusted annual income

$150,000 - $27,861 = $122,139

Taxes on $122,139 (30%)

$36,642

Your old tax bill

$45,000

Your new tax bill

$36,642

Estimated tax savings

$8,358

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