BNBCalc.com Investment Analysis Report of 8233 Owens St, Tujunga, CA 91040, USA

5 bed • 3 bath • 10 guests • $1,070,000

BNB

Calc

Return Metrics

3.7% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.7%

Cap Rate

7.83%

Return on Investment

24.03%

Annual Revenue

$112,619

AirDNA projects $571/night at 54% occupancy ($112,619).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,400

Annual Expenses

$28,801

Utilities

$530

Internet + TV

$120

Water/Sewer

$120

Garbage

$75

Electric

$130

Gas

$35

Other

$50

Maintenance

$1,588

Property Insurance

$100

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$938

Management & Platform Fees

$282

Platform Fee (i.e. Airbnb)

$282

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

$49,994

Deductible property tax

$13,704

Est. Depreciation Value

$500,964

Profit on this property

$83,819

Your total deduction

$480,843

So, your new taxable income is your previous income minus your total deduction ($150,000 - $480,843)

-$330,843

Your old tax bill

$45,000

Your new tax bill

-$99,253

Estimated tax savings

$144,253

8233 Owens St Los Angeles, California, 91040-2418

5 bed • 3 bath • 10 guests • $1,070,000

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

$112,619

Profit (Cash Flow)

$8,003

Cap Rate

7.8%

Annual Revenue

$112,619

AirDNA projects $571/night at 54% occupancy ($112,619)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.7% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.7%

Cap Rate

7.83%

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

$49,994

Deductible property tax

$13,704

Your total deduction

$139,579

Your adjusted annual income

$150,000 - $139,579 = $10,421

Taxes on $10,421 (30%)

$3,126

Your old tax bill

$45,000

Your new tax bill

$3,126

Estimated tax savings

$41,874

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