BNBCalc Short Term Rental Investment Analysis 14191 Hansel Ave, Truckee, CA 96161, USA

4 bed • 3 bath • 12 guests • $1,050,000

BNB

Calc

Annual Revenue

$129,369

Profit (Cash Flow)

$21,087

Cap Rate

9.5%

Annual Revenue

$129,369

AirDNA projects $644/night at 44% occupancy ($103,495).

BNB Calc projects a 55% occupancy rate, $644 rate per night.

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

Return Metrics

16.73% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,087	$42,174	$63,262	$84,349	$105,436	$210,873	$632,621
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$945,000	$945,000	$945,000	$945,000	$945,000	$945,000	$945,000
Down Payment	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000
Property Appreciation	$31,500	$63,945	$97,363	$131,784	$167,237	$361,112	$1,498,625
Total Return	$1,102,587	$1,156,119	$1,210,625	$1,266,133	$1,322,674	$1,621,985	$3,181,246

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.73%

Cap Rate

9.47%

Return on Investment

50.94%

14191 Hansel Ave Truckee, California, 96161

4 bed • 3 bath • 12 guests

Purchase Price

Est. $5,036/mo

Inquire about this property

Contact Agent

$129,369

Annual Revenue

Projected nightly rate is $644/night at 44% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,087

Profit

Revenue

$129,369

Operating Expenses

$29,898

Operating Income

$99,471

Mortgage & Taxes

$78,384

Profit (Cash Flow)

$21,087

$126,000

Cash Investment

Down Payment

$105,000

Renos & Furnishing

Closing Costs

$21,000

Total

$126,000

DSCR Ratio

Strong

1.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.73%

Cap Rate

9.47%

Return on Investment

50.94%

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

$56,063

Deductible property tax

$10,395

Your total deduction

$81,609

Your adjusted annual income

$150,000 - $81,609 = $68,391

Taxes on $68,391 (30%)

$20,517

Your old tax bill

$45,000

Your new tax bill

$20,517

Estimated tax savings

$24,483

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