BNBCalc.com Investment Analysis Report of 8642 San Vicente Dr, Yucca Valley, CA 92284, USA

4 bed • 4 bath • 14 guests • $650,000

BNB

Calc

Return Metrics

-0.19% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-0.19%

Cap Rate

6.69%

Return on Investment

15.92%

Annual Revenue

$65,744

AirDNA projects $300/night at 60% occupancy ($65,743).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,852

Annual Expenses

$22,227

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,248

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$548

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

Property Manager Fee

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$306,407

Profit on this property

$43,517

Your total deduction

$300,174

So, your new taxable income is your previous income minus your total deduction ($150,000 - $300,174)

-$150,174

Your old tax bill

$45,000

Your new tax bill

-$45,052

Estimated tax savings

$90,052

8642 San Vicente Dr Yucca Valley, California, 92284-4424

4 bed • 4 bath • 14 guests • $650,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$65,744

Profit (Cash Flow)

-$319

Cap Rate

6.7%

Annual Revenue

$65,744

AirDNA projects $300/night at 60% occupancy ($65,744)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.19% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.19%

Cap Rate

6.69%

Return on Investment

15.92%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$91,406

Your adjusted annual income

$150,000 - $91,406 = $58,594

Taxes on $58,594 (30%)

$17,578

Your old tax bill

$45,000

Your new tax bill

$17,578

Estimated tax savings

$27,422

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