BNBCalc Short Term Rental Investment Analysis 15175 Willow Glen Rd f, Brownsville, CA 95919, USA

4 bed • 2 bath • 12 guests • $209,000

BNB

Calc

Annual Revenue

$74,875

Profit (Cash Flow)

$37,963

Cap Rate

24.9%

Annual Revenue

$74,875

AirDNA projects $312/night at 51% occupancy ($58,117).

BNB Calc projects a 82% occupancy rate, $250 rate per night.

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

Return Metrics

64.81% 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)	$37,962	$75,925	$113,888	$151,851	$189,813	$379,627	$1,138,883
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,053	$4,233	$6,547	$9,004	$11,613	$27,277	$167,200
Down Payment	$41,800	$41,800	$41,800	$41,800	$41,800	$41,800	$41,800
Property Appreciation	$6,270	$12,728	$19,379	$26,231	$33,288	$71,878	$298,297
Total Return	$88,086	$134,686	$181,615	$228,886	$276,515	$520,583	$1,646,181

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

64.81%

Cap Rate

24.9%

Return on Investment

79.02%

15175 Willow Glen Rd California, 95919

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,002/mo

Inquire about this property

Contact Agent

$74,875

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,963

Profit

Revenue

$74,875

Operating Expenses

$22,814

Operating Income

$52,061

Mortgage & Taxes

$14,098

Profit (Cash Flow)

$37,963

$58,570

Cash Investment

Down Payment

$41,800

Renos & Furnishing

$10,500

Closing Costs

$6,270

Total

$58,570

DSCR Ratio

Strong

3.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

64.81%

Cap Rate

24.9%

Return on Investment

79.02%

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

$9,919

Deductible property tax

$2,069

Your total deduction

-$15,809

Your adjusted annual income

$150,000 - -$15,809 = $165,809

Taxes on $165,809 (30%)

$49,743

Your old tax bill

$45,000

Your new tax bill

$49,743

Estimated tax savings

-$4,743

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