BNBCalc Short Term Rental Investment Analysis 1340 Wildwood Ave, South Lake Tahoe, CA 96150, USA

5 bed • 4 bath • 16 guests • $1,100,000

BNB

Calc

Annual Revenue

$102,597

Profit (Cash Flow)

$1,977

Cap Rate

6.9%

Annual Revenue

$102,597

AirDNA projects $530/night at 53% occupancy ($102,597).

BNB Calc projects a 53% occupancy rate, $530 rate per night.

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

Return Metrics

0.74% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,976	$3,953	$5,930	$7,907	$9,884	$19,768	$59,306
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,806	$22,279	$34,460	$47,392	$61,121	$143,565	$880,000
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$265,783	$313,223	$362,390	$413,359	$466,207	$761,642	$2,729,295

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.74%

Cap Rate

6.92%

Return on Investment

17.21%

1340 Wildwood Ave South Lake Tahoe, California, 96150-8620

5 bed • 4 bath • 16 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

$102,597

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,977

Profit

Revenue

$102,597

Operating Expenses

$26,418

Operating Income

$76,179

Mortgage & Taxes

$74,203

Profit (Cash Flow)

$1,977

$266,000

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$13,000

Closing Costs

$33,000

Total

$266,000

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.74%

Cap Rate

6.92%

Return on Investment

17.21%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$108,792

Your adjusted annual income

$150,000 - $108,792 = $41,208

Taxes on $41,208 (30%)

$12,362

Your old tax bill

$45,000

Your new tax bill

$12,362

Estimated tax savings

$32,638

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