BNBCalc.com Investment Analysis Report of Fir Terrace, Lake Arrowhead, CA 92321, USA

2 bed • 1.5 bath • 5 guests • $285,000

BNB

Calc

Return Metrics

12.67% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.67%

Cap Rate

9.94%

Return on Investment

28.45%

Annual Revenue

$48,300

AirDNA projects $228/night at 58% occupancy ($48,299).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,663

Annual Expenses

$19,959

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,102

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$402

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$13,526

Deductible property tax

$2,821

Est. Depreciation Value

$135,341

Profit on this property

$28,341

Your total deduction

$123,348

So, your new taxable income is your previous income minus your total deduction ($150,000 - $123,348)

$26,652

Your old tax bill

$45,000

Your new tax bill

$7,996

Estimated tax savings

$37,004

property-location

Fir Terrace Lake Arrowhead, California, 92321

2 bed • 1.5 bath • 5 guests

Est. $1,367/mo

Agent

Inquire about this property

Contact Agent

$48,300

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.67%

Cap Rate

9.94%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$31,116

Your adjusted annual income

$150,000 - $31,116 = $118,884

Taxes on $118,884 (30%)

$35,665

Your old tax bill

$45,000

Your new tax bill

$35,665

Estimated tax savings

$9,335

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