BNBCalc Short Term Rental Investment Analysis 16380 W Brookside Dr, Sonora, CA, USA

2 bed • 1 bath • 5 guests • $245,000

BNB

Calc

Annual Revenue

$34,822

Profit (Cash Flow)

$689

Cap Rate

7.0%

Annual Revenue

$34,822

AirDNA projects $227/night at 42% occupancy ($34,822).

BNB Calc projects a 42% occupancy rate, $227 rate per night.

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

Return Metrics

1.09% 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)	$688	$1,377	$2,065	$2,754	$3,442	$6,885	$20,655
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000
Down Payment	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000
Property Appreciation	$7,350	$14,920	$22,718	$30,749	$39,022	$84,259	$349,679
Total Return	$253,038	$261,297	$269,783	$278,503	$287,464	$336,144	$615,335

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.09%

Cap Rate

7.02%

Return on Investment

16.68%

16380 W Brookside Dr Sonora, California, 95370-9543

2 bed • 1 bath • 5 guests

Purchase Price

Est. $1,175/mo

Inquire about this property

Contact Agent

$34,822

Annual Revenue

Projected nightly rate is $227/night at 42% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$689

Profit

Revenue

$34,822

Operating Expenses

$17,607

Operating Income

$17,215

Mortgage & Taxes

$16,527

Profit (Cash Flow)

$689

$62,600

Cash Investment

Down Payment

$49,000

Renos & Furnishing

$6,250

Closing Costs

$7,350

Total

$62,600

DSCR Ratio

Acceptable

1.04

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.09%

Cap Rate

7.02%

Return on Investment

16.68%

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

$11,628

Deductible property tax

$2,426

Your total deduction

$24,446

Your adjusted annual income

$150,000 - $24,446 = $125,554

Taxes on $125,554 (30%)

$37,666

Your old tax bill

$45,000

Your new tax bill

$37,666

Estimated tax savings

$7,334

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