BNBCalc Short Term Rental Investment Analysis 1125 Pine Ln, Big Bear, CA 92314, USA

2 bed • 1.5 bath • 6 guests • $390,000

BNB

Calc

Annual Revenue

$38,504

Profit (Cash Flow)

-$5,890

Cap Rate

5.2%

Annual Revenue

$38,504

AirDNA projects $251/night at 42% occupancy ($38,504).

BNB Calc projects a 42% occupancy rate, $251 rate per night.

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

Return Metrics

-6.13% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,889	-$11,779	-$17,669	-$23,558	-$29,448	-$58,896	-$176,690
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$312,000	$312,000	$312,000	$312,000	$312,000	$312,000	$312,000
Down Payment	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000
Property Appreciation	$11,700	$23,751	$36,163	$48,948	$62,116	$134,127	$556,632
Total Return	$395,810	$401,971	$408,494	$415,389	$422,668	$465,230	$769,942

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.13%

Cap Rate

5.23%

Return on Investment

10.03%

1125 Pine Ln Big Bear, California, 92314

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $1,871/mo

Inquire about this property

Contact Agent

$38,504

Annual Revenue

AirDNA projects $251/night at 42% occupancy ($38,504.02).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,890

Profit

Revenue

$38,504

Operating Expenses

$18,086

Operating Income

$20,418

Mortgage & Taxes

$26,308

Profit (Cash Flow)

-$5,890

$96,075

Cash Investment

Down Payment

$78,000

Renos & Furnishing

$6,375

Closing Costs

$11,700

Total

$96,075

DSCR Ratio

Weak

0.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.13%

Cap Rate

5.23%

Return on Investment

10.03%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$18,510

Deductible property tax

$3,861

Your total deduction

$90,665

Your adjusted annual income

$150,000 - $90,665 = $59,335

Taxes on $59,335 (30%)

$17,801

Your old tax bill

$45,000

Your new tax bill

$17,801

Estimated tax savings

$27,199