BNBCalc.com Investment Analysis Report of 9534 Sage Hill Way, Escondido, CA 92026, USA

4 bed • 3 bath • 12 guests • $1,350,000

BNB

Calc

Return Metrics

48.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.92%

Cap Rate

15.07%

Return on Investment

74.96%

Annual Revenue

$261,149

AirDNA projects $967/night at 57% occupancy ($201,318).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,799

Annual Expenses

$57,589

Utilities

$1,270

Internet + TV

$220

Water/Sewer

$270

Garbage

$100

Electric

$275

Gas

$155

Other

$250

Maintenance

$2,876

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$2,176

Management & Platform Fees

$653

Platform Fee (i.e. Airbnb)

$653

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

$62,866

Deductible property tax

$9,855

Est. Depreciation Value

$641,602

Profit on this property

$203,560

Your total deduction

$510,762

So, your new taxable income is your previous income minus your total deduction ($150,000 - $510,762)

-$360,762

Your old tax bill

$45,000

Your new tax bill

-$108,229

Estimated tax savings

$153,229

9534 Sage Hill Way Escondido, California, 92026-6815

4 bed • 3 bath • 12 guests

Purchase Price

Est. $6,475/mo

Inquire about this property

Contact Agent

$261,149

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.92%

Cap Rate

15.07%

Return on Investment

74.96%

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

$62,866

Deductible property tax

$9,855

Your total deduction

$73,514

Your adjusted annual income

$150,000 - $73,514 = $76,486

Taxes on $76,486 (30%)

$22,946

Your old tax bill

$45,000

Your new tax bill

$22,946

Estimated tax savings

$22,054

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