BNBCalc Short Term Rental Investment Analysis 10026 Sycamore Canyon Rd, Big Sur, Ca 93920

2 bed • 1 bath • 2 guests • $1,571,882

BNB

Calc

Annual Revenue

$266,351

Profit (Cash Flow)

$203,083

Cap Rate

13.9%

Annual Revenue

$266,351

AirDNA projects $1,236/night at 59% occupancy ($266,350).

BNB Calc projects a 59% occupancy rate, $1,236 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

12.49% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$203,083	$406,166	$609,249	$812,333	$1,015,416	$2,030,833	$6,092,499
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$1,571,882	$1,571,882	$1,571,882	$1,571,882	$1,571,882	$1,571,882	$1,571,882
Property Appreciation	$47,156	$95,727	$145,755	$197,285	$250,360	$540,595	$2,243,488
Total Return	$1,822,121	$2,073,776	$2,326,887	$2,581,500	$2,837,658	$4,143,311	$9,907,870

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.49%

Cap Rate

13.9%

Return on Investment

15.39%

10026 Sycamore Canyon Rd Big Sur, CA, 93920

2 bed • 1 bath • 2 guests

Purchase Price

Est. $7,539/mo

Inquire about this property

Contact Agent

$1,571,882

Zestimate

$266,351

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$203,083

Profit

Revenue

$266,351

Operating Expenses

$47,706

Operating Income

$218,645

Mortgage & Taxes

$15,562

Profit (Cash Flow)

$203,083

$1,625,288

Cash Investment

Down Payment

$1,571,882

Renos & Furnishing

$6,250

Closing Costs

$47,156

Total

$1,625,288

DSCR Ratio

Strong

14.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.49%

Cap Rate

13.9%

Return on Investment

15.39%

STR 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

Deductible property tax

$15,562

Your total deduction

-$30,628

Your adjusted annual income

$150,000 - -$30,628 = $180,628

Taxes on $180,628 (30%)

$54,188

Your old tax bill

$45,000

Your new tax bill

$54,188

Estimated tax savings

-$9,188

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -