BNBCalc Short Term Rental Investment Analysis 1407 Avohill Dr, Vista, CA 92084, USA

4 bed • 3 bath • 12 guests • $950,000

BNB

Calc

Annual Revenue

$196,764

Profit (Cash Flow)

$94,021

Cap Rate

16.6%

Annual Revenue

$196,764

AirDNA projects $962/night at 56% occupancy ($196,764).

BNB Calc projects a 56.00000000000001% occupancy rate, $962 rate per night.

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

Return Metrics

36.6% 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)	$94,020	$188,041	$282,062	$376,083	$470,104	$940,208	$2,820,626
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,332	$19,241	$29,761	$40,929	$52,786	$123,988	$760,000
Down Payment	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$321,853	$455,138	$589,914	$726,246	$864,201	$1,580,917	$5,126,525

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.6%

Cap Rate

16.64%

Return on Investment

51.33%

1407 Avohill Dr Vista, California, 92084-1331

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

Vista

Guide

Zoning

Market

Guide

Laws

Market Data

$196,764

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$94,021

Profit

Revenue

$196,764

Operating Expenses

$38,659

Operating Income

$158,105

Mortgage & Taxes

$64,084

Profit (Cash Flow)

$94,021

$256,850

Cash Investment

Down Payment

$190,000

Renos & Furnishing

$38,350

Closing Costs

$28,500

Total

$256,850

DSCR Ratio

Strong

2.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.6%

Cap Rate

16.64%

Return on Investment

51.33%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$5,386

Your adjusted annual income

$150,000 - $5,386 = $144,614

Taxes on $144,614 (30%)

$43,384

Your old tax bill

$45,000

Your new tax bill

$43,384

Estimated tax savings

$1,616

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