BNBCalc Short Term Rental Investment Analysis 136 Juanita Dr 8, Incline Village, NV 89451

2 bed • 2 bath • 6 guests • $1,099,000

BNB

Calc

Annual Revenue

$55,104

Profit (Cash Flow)

-$39,874

Cap Rate

3.1%

Annual Revenue

$55,104

AirDNA projects $321/night at 47% occupancy ($55,104). Airbtics projects $269/night at 54% occupancy ($53,055). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 47% occupancy rate, $321 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,937	$50,228	$79,440	$102,236
Occupancy	39%	51%	66%	75%
Nightly Rate	$238	$248	$307	$351

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
147 McCloud - The Perfect McCloud Getaway	$42,117	$255	39%	2	2	1	$375	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
NEW- Impeccably Remodeled - 1/2 block to the Lake!	$68,141	$349	51%	2	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (85)
Sparrow's Nest-Walk to Hyatt Community Hot Tub	$91,989	$367	64%	2	2	2	$257	✅	✅	❌	Y / Y	⭐️ 4.5 (31)
2 Bdrm/2 Bath Condo Close to Hyatt and the Lake!	$60,852	$246	65%	2	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (47)
101 McCloud - Simply Elegant	$52,690	$251	50%	2	2	1	$375	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
168 Forest Pines - walk to Lakeshore Blvd communit	$39,466	$240	40%	2	2	1	$375	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Updated lower Level McCloud Unit	$41,753	$248	46%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Hyatt Style Luxury - Walk to the Lake!	$120,139	$353	89%	2	2	4	$125	❌	❌	❌	Y / Y	⭐️ 5 (59)
5 McCloud - Bright and Quaint Living	$44,845	$345	34%	2	2	1	$375	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
500 Steps to the Lake!! 2 Bdrm/2 Bath, Jacuzzi	$67,173	$231	77%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (156)
107 McCloud - Highly Sought After Complex	$36,880	$236	36%	2	2	1	$375	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Pool, Hot Tub, Lake Tahoe Hike, Bike, Golf 67FP	$24,321	$188	31%	2	2	2	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
153 McCloud - The perfect location!	$57,358	$240	52%	2	2	1	$375	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
2min to Incline Beach! Ski lease 2B/2B Jacuzzi	$64,318	$226	68%	2	2	28	$260	❌	✅	❌	Y / Y	⭐️ 5 (22)
77McCloud - Modern Mountain Luxury	$76,126	$270	74%	2	2	2	$375	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-15.37% 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)	-$39,874	-$79,748	-$119,622	-$159,497	-$199,371	-$398,742	-$1,196,228
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$879,200	$879,200	$879,200	$879,200	$879,200	$879,200	$879,200
Down Payment	$219,800	$219,800	$219,800	$219,800	$219,800	$219,800	$219,800
Property Appreciation	$32,970	$66,929	$101,906	$137,934	$175,042	$377,964	$1,568,561
Total Return	$1,092,095	$1,086,180	$1,081,284	$1,077,437	$1,074,670	$1,078,221	$1,471,332

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.37%

Cap Rate

3.11%

Return on Investment

1.5%

136 Juanita Dr 8 Incline Village, NV, 89451

2 bed • 2 bath • 6 guests

Purchase Price

Est. $5,271/mo

This property is for sale!

Contact Agent

-56

Airbnb Investor Score

-$39,874

Annual Profit

3.1%

Cap Rate

-15.4%

Cash on Cash

$55,104

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $321/night at 47% occupancy.Projected nightly rate is $269/night at 54% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$59,211

Avg annual revenue

54%

Avg occupancy rate

$269

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$55k

$85k

$120k

-$39,874

Profit

Revenue

$55,104

Operating Expenses

$20,844

Operating Income

$34,261

Mortgage & Taxes

$74,135

Profit (Cash Flow)

-$39,874

$259,270

Cash Investment

Down Payment

$219,800

Renos & Furnishing

$6,500

Closing Costs

$32,970

Total

$259,270

DSCR Ratio

Weak

0.46

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.37%

Cap Rate

3.11%

Return on Investment

1.5%

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

$52,160

Deductible property tax

$10,880

Your total deduction

$149,647

Your adjusted annual income

$150,000 - $149,647 = $353

Taxes on $353 (30%)

$106

Your old tax bill

$45,000

Your new tax bill

$106

Estimated tax savings

$44,894

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:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -