BNBCalc.com Investment Analysis Report of 9017 Balsa Ave, Yucca Valley, CA 92284, USA

5 bed • 4 bath • 6 guests • $775,000

BNB

Calc

Return Metrics

54.38% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

54.38%

Cap Rate

20.16%

Return on Investment

70.52%

Annual Revenue

$195,358

AirDNA projects $849/night at 63% occupancy ($195,358).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,256

Annual Expenses

$39,077

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,328

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,628

Management & Platform Fees

$488

Platform Fee (i.e. Airbnb)

$488

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

$36,782

Deductible property tax

$7,672

Est. Depreciation Value

$365,257

Profit on this property

$156,282

Your total deduction

$253,430

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,430)

-$103,430

Your old tax bill

$45,000

Your new tax bill

-$31,029

Estimated tax savings

$76,029

9017 Balsa Ave Yucca Valley, California, 92284-6302

5 bed • 4 bath • 6 guests • $775,000

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

$195,358

Profit (Cash Flow)

$104,010

Cap Rate

20.2%

Annual Revenue

$195,358

AirDNA projects $849/night at 63% occupancy ($195,358)

Occupancy Rate

Avg Daily Rate

Return Metrics

54.38% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

54.38%

Cap Rate

20.16%

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

$36,782

Deductible property tax

$7,672

Your total deduction

$4,566

Your adjusted annual income

$150,000 - $4,566 = $145,434

Taxes on $145,434 (30%)

$43,630

Your old tax bill

$45,000

Your new tax bill

$43,630

Estimated tax savings

$1,370

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