BNBCalc Short Term Rental Investment Analysis 15030 N Timberline Dr, Reno, NV 89511, USA

7 bed • 6 bath • 20 guests • $3,500,000

BNB

Calc

Annual Revenue

$324,118

Profit (Cash Flow)

$22,731

Cap Rate

7.7%

Annual Revenue

$324,118

AirDNA projects $1,305/night at 68% occupancy ($324,117).

BNB Calc projects a 68% occupancy rate, $1,305 rate per night.

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

Return Metrics

3.33% 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)	$22,730	$45,461	$68,192	$90,923	$113,654	$227,308	$681,924
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$36,103	$74,433	$115,128	$158,332	$204,201	$479,639	$2,940,000
Down Payment	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000
Property Appreciation	$105,000	$213,150	$324,544	$439,280	$557,459	$1,203,707	$4,995,418
Total Return	$723,834	$893,045	$1,067,865	$1,248,536	$1,435,315	$2,470,655	$9,177,343

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.33%

Cap Rate

7.68%

Return on Investment

24%

15030 N Timberline Dr Reno, Nevada, 89511-8231

7 bed • 6 bath • 20 guests

Purchase Price

Est. $16,787/mo

Inquire about this property

Contact Agent

Reno

Guide

Zoning

Market

Guide

Laws

Market Data

$324,118

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,731

Profit

Revenue

$324,118

Operating Expenses

$55,215

Operating Income

$268,902

Mortgage & Taxes

$246,171

Profit (Cash Flow)

$22,731

$682,500

Cash Investment

Down Payment

$560,000

Renos & Furnishing

$17,500

Closing Costs

$105,000

Total

$682,500

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.33%

Cap Rate

7.68%

Return on Investment

24%

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

$174,419

Deductible property tax

$34,650

Your total deduction

$324,656

Your adjusted annual income

$150,000 - $324,656 = -$174,656

Taxes on -$174,656 (30%)

-$52,397

Your old tax bill

$45,000

Your new tax bill

-$52,397

Estimated tax savings

$97,397

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