BNBCalc Short Term Rental Investment Analysis 10268 Garnet Ave, Stockton, CA 95212, USA

3 bed • 1 bath • 9 guests • $250,000

BNB

Calc

Annual Revenue

$68,702

Profit (Cash Flow)

$29,827

Cap Rate

18.7%

Annual Revenue

$68,702

AirDNA projects $285/night at 66% occupancy ($68,702).

BNB Calc projects a 66% occupancy rate, $285 rate per night.

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

Return Metrics

45.36% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,826	$59,653	$89,480	$119,307	$149,134	$298,268	$894,806
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,456	$5,063	$7,831	$10,770	$13,891	$32,628	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$89,782	$129,942	$170,494	$211,455	$252,844	$466,876	$1,501,621

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.36%

Cap Rate

18.67%

Return on Investment

60.5%

10268 Garnet Ave Stockton, California, 95212-2135

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Stockton

Guide

Zoning

Market

Guide

Laws

Market Data

$68,702

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,827

Profit

Revenue

$68,702

Operating Expenses

$22,011

Operating Income

$46,691

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$29,827

$65,750

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,250

Closing Costs

$7,500

Total

$65,750

DSCR Ratio

Strong

2.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.36%

Cap Rate

18.67%

Return on Investment

60.5%

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

$11,865

Deductible property tax

$2,475

Your total deduction

-$3,921

Your adjusted annual income

$150,000 - -$3,921 = $153,921

Taxes on $153,921 (30%)

$46,176

Your old tax bill

$45,000

Your new tax bill

$46,176

Estimated tax savings

-$1,176

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