BNBCalc Short Term Rental Investment Analysis 1201 E Armando Dr, Long Beach, CA 90807, USA

4 bed • 2 bath • 10 guests • $950,000

BNB

Calc

Annual Revenue

$113,408

Profit (Cash Flow)

$14,076

Cap Rate

10.0%

Annual Revenue

$113,408

AirDNA projects $325/night at 79% occupancy ($93,776).

BNB Calc projects a 90% occupancy rate, $345 rate per night.

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

Return Metrics

47.71% 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)	$14,076	$28,152	$42,229	$56,305	$70,382	$140,764	$422,294
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$950,000	$950,000	$950,000	$950,000	$950,000	$950,000	$950,000
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$992,576	$1,036,007	$1,080,320	$1,125,539	$1,171,692	$1,417,485	$2,728,194

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.71%

Cap Rate

9.95%

Return on Investment

180.32%

1201 E Armando Dr Long Beach, California, 90807-3702

4 bed • 2 bath • 10 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

Long Beach

Guide

Zoning

Market

Guide

Laws

Market Data

$113,408

Annual Revenue

AirDNA projects $325/night at 79% occupancy ($93,776.39).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,076

Profit

Revenue

$113,408

Operating Expenses

$18,834

Operating Income

$94,574

Mortgage & Taxes

$80,498

Profit (Cash Flow)

$14,076

$29,500

Cash Investment

Down Payment

Renos & Furnishing

$10,500

Closing Costs

$19,000

Total

$29,500

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

47.71%

Cap Rate

9.95%

Return on Investment

180.32%

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

$61,119

Deductible property tax

$8,442

Your total deduction

$189,573

Your adjusted annual income

$150,000 - $189,573 = -$39,573

Taxes on -$39,573 (30%)

-$11,872

Your old tax bill

$45,000

Your new tax bill

-$11,872

Estimated tax savings

$56,872

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