BNBCalc Short Term Rental Investment Analysis 1142 Lone Indian Trail, South Lake Tahoe, CA 96150, USA

4 bed • 3 bath • 14 guests • $1,250,000

BNB

Calc

Report by:

serdmann1@gmail.com

Annual Revenue

$208,554

Profit (Cash Flow)

$84,041

Cap Rate

13.5%

Annual Revenue

$208,554

AirDNA projects $571/night at 54% occupancy ($112,619).

BNB Calc projects a 100% occupancy rate, $571 rate per night.

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

Return Metrics

28.17% 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)	$84,041	$168,082	$252,123	$336,164	$420,205	$840,411	$2,521,235
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,280	$25,317	$39,159	$53,854	$69,456	$163,142	$1,000,000
Down Payment	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000
Property Appreciation	$37,500	$76,125	$115,908	$156,886	$199,092	$429,895	$1,784,078
Total Return	$383,821	$519,525	$657,191	$796,905	$938,755	$1,683,450	$5,555,314

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.17%

Cap Rate

13.46%

Return on Investment

44.86%

1142 Lone Indian Trail South Lake Tahoe, California, 96150

4 bed • 3 bath • 14 guests

Purchase Price

Est. $5,996/mo

Inquire about this property

Contact Agent

$208,554

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$84,041

Profit

Revenue

$208,554

Operating Expenses

$40,192

Operating Income

$168,362

Mortgage & Taxes

$84,321

Profit (Cash Flow)

$84,041

$298,250

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$10,750

Closing Costs

$37,500

Total

$298,250

DSCR Ratio

Strong

2.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.17%

Cap Rate

13.46%

Return on Investment

44.86%

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

$59,326

Deductible property tax

$12,375

Your total deduction

$41,278

Your adjusted annual income

$150,000 - $41,278 = $108,722

Taxes on $108,722 (30%)

$32,617

Your old tax bill

$45,000

Your new tax bill

$32,617

Estimated tax savings

$12,383

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