BNBCalc.com Investment Analysis Report of 82787 Wheatley Ct, Indio, CA 92201, USA

4 bed • 3 bath • 10 guests • $900,000

BNB

Calc

Return Metrics

7.4% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.4%

Cap Rate

8%

Return on Investment

24.59%

Annual Revenue

$98,528

AirDNA projects $562/night at 48% occupancy ($98,528).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,207

Annual Expenses

$26,489

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,521

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$821

Management & Platform Fees

$246

Platform Fee (i.e. Airbnb)

$246

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

$36,233

Deductible property tax

$9,000

Est. Depreciation Value

$421,388

Profit on this property

$72,040

Your total deduction

$394,581

So, your new taxable income is your previous income minus your total deduction ($150,000 - $394,581)

-$244,581

Your old tax bill

$45,000

Your new tax bill

-$73,374

Estimated tax savings

$118,374

property-location

82787 Wheatley Ct Indio, California, 92201-9329

4 bed • 3 bath • 10 guests

Est. $4,317/mo

Agent

Inquire about this property

Contact Agent

$98,528

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.4%

Cap Rate

8%

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

$36,233

Deductible property tax

$9,000

Your total deduction

$107,525

Your adjusted annual income

$150,000 - $107,525 = $42,475

Taxes on $42,475 (30%)

$12,742

Your old tax bill

$45,000

Your new tax bill

$12,742

Estimated tax savings

$32,258

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