BNBCalc Short Term Rental Investment Analysis 1631 Valentine Hill Rd, West Point, CA 95255, USA

2 bed • 2 bath • 6 guests • $349,000

BNB

Calc

Annual Revenue

$48,347

Profit (Cash Flow)

$6,280

Cap Rate

8.5%

Annual Revenue

$48,347

AirDNA projects $217/night at 61% occupancy ($48,347).

BNB Calc projects a 61% occupancy rate, $217 rate per night.

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

Return Metrics

7.23% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,279	$12,559	$18,839	$25,119	$31,398	$62,797	$188,392
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,428	$7,068	$10,933	$15,036	$19,392	$45,549	$279,200
Down Payment	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800
Property Appreciation	$10,470	$21,254	$32,361	$43,802	$55,586	$120,026	$498,114
Total Return	$89,978	$110,682	$131,934	$153,757	$176,177	$298,173	$1,035,507

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.23%

Cap Rate

8.54%

Return on Investment

23.25%

1631 Valentine Hill Rd West Point, California, 95255

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,674/mo

Inquire about this property

Contact Agent

$48,347

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,280

Profit

Revenue

$48,347

Operating Expenses

$18,525

Operating Income

$29,822

Mortgage & Taxes

$23,542

Profit (Cash Flow)

$6,280

$86,770

Cash Investment

Down Payment

$69,800

Renos & Furnishing

$6,500

Closing Costs

$10,470

Total

$86,770

DSCR Ratio

Strong

1.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.23%

Cap Rate

8.54%

Return on Investment

23.25%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$29,192

Your adjusted annual income

$150,000 - $29,192 = $120,808

Taxes on $120,808 (30%)

$36,242

Your old tax bill

$45,000

Your new tax bill

$36,242

Estimated tax savings

$8,758

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