BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1351 Valais Way Incline Village NV 89451

3 bed • 2 bath • 8 guests • $1,145,600

BNB

Calc

Annual Revenue

$79,368

Profit (Cash Flow)

-$21,309

Cap Rate

4.9%

Annual Revenue

$79,368

AirDNA projects $410/night at 53% occupancy ($79,367).

BNB Calc projects a 53% occupancy rate, $410 rate per night.

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


Return Metrics

-7.83% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$21,308-$42,617-$63,926-$85,235-$106,544-$213,088-$639,264
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$916,480$916,480$916,480$916,480$916,480$916,480$916,480
Down Payment$229,120$229,120$229,120$229,120$229,120$229,120$229,120
Property Appreciation$34,368$69,767$106,228$143,782$182,464$393,990$1,635,071
Total Return$1,158,659$1,172,749$1,187,901$1,204,147$1,221,520$1,326,502$2,141,407

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.83%

Cap Rate

4.88%

Return on Investment

8.93%

property-location

1351 Valais Way Incline Village, NV, 89451

3 bed • 2 bath • 8 guests

Est. $5,495/mo

Agent

This property is for sale!

Contact Agent

$79,368

Annual Revenue


AirDNA projects $410/night at 53% occupancy ($79,367.52).

Top 101% of comparables

Top 101% of comparables


-$21,309

Profit

Revenue

$79,368

Operating Expenses

$23,398

Operating Income

$55,970

Mortgage & Taxes

$77,279

Profit (Cash Flow)

-$21,309

$271,988

Cash Investment

Down Payment

$229,120

Renos & Furnishing

$8,500

Closing Costs

$34,368

Total

$271,988

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.83%

Cap Rate

4.88%

Profit (Cummulative)

-$21,309

$916,480

$8,500

$34,368

$0

Total Gain

$24,314

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

$54,371

Deductible property tax

$11,341

Your total deduction

$52,007

Your adjusted annual income

$150,000 - $52,007 = $97,993


Taxes on $97,993 (30%)

$29,398

Your old tax bill

$45,000

Your new tax bill

$29,398


Estimated tax savings

$15,602

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

2,025 sqft

Year built:

1970

Size:

1,152 sqft

Type:

CONDO

Parking:

-

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
1353 Zurich Ln321,286-441969$950,00041
1361 Zurich Ln332,344-4,3561992$1,400,00066
1373 Tirol Dr321,196-4,3561972$1,112,000-
1348 Tirol Dr321,374-4,3561970$0-
1367 Tirol Dr421,432-4,3561970$269,640-
1362 Carinthia Ln321,286-441969$400,000-
400 Fairview Blvd Unit 2321,431-441972$1,150,000-
1335 Zurich Ln421,286-441969$875,000-
1359 Zurich Ln321,286-441969$975,000-
1479 Tirol Dr433,120-441981$2,600,00094

Property Details

  • MLS Status: Active
  • Property Use: Condominium
  • Stories: 2
  • Lot size: 2,025 sqft
  • Building area: 1,152 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: TA_TV
  • Land Use: Residential
  • Parcel Number: 126-470-07
  • Flood Zone: No

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $79,914
  • County Est. Land Value: $175,000
  • Assessed Land Value: $61,250
  • County Est. Structure Value: $53,325
  • Market Estimate: $872,422