BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1801 E Katella Ave apt 2014, Anaheim, CA 92805, USA

1 bed • 1 bath • 4 guests • $499,000

BNB

Calc

Annual Revenue

$52,405

Profit (Cash Flow)

-$1,148

Cap Rate

6.5%

Annual Revenue

$52,405

AirDNA projects $211/night at 68% occupancy ($52,405).

BNB Calc projects a 68% occupancy rate, $211 rate per night.

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


Return Metrics

-0.96% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,148-$2,296-$3,445-$4,593-$5,742-$11,484-$34,453
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$399,200$399,200$399,200$399,200$399,200$399,200$399,200
Down Payment$99,800$99,800$99,800$99,800$99,800$99,800$99,800
Property Appreciation$14,970$30,389$46,270$62,628$79,477$171,614$712,203
Total Return$512,821$527,092$541,825$557,035$572,735$659,129$1,176,750

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.96%

Cap Rate

6.51%

Return on Investment

15.73%

property-location

1801 E Katella Ave Anaheim, California, 92805

1 bed • 1 bath • 4 guests

Est. $2,393/mo

Agent

Inquire about this property

Contact Agent

Anaheim

Guide

Zoning

Market

Guide


Laws


Market Data

$52,405

Annual Revenue


AirDNA projects $211/night at 68% occupancy ($52,405.2).

Top 101% of comparables

Top 101% of comparables


-$1,148

Profit

Revenue

$52,405

Operating Expenses

$19,893

Operating Income

$32,513

Mortgage & Taxes

$33,661

Profit (Cash Flow)

-$1,148

$119,020

Cash Investment

Down Payment

$99,800

Renos & Furnishing

$4,250

Closing Costs

$14,970

Total

$119,020

DSCR Ratio

Weak

0.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.96%

Cap Rate

6.51%

Profit (Cummulative)

-$1,148

$399,200

$4,250

$14,970

$0

Total Gain

$18,724

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$23,683

Deductible property tax

$4,940

Your total deduction

$108,445

Your adjusted annual income

$150,000 - $108,445 = $41,555


Taxes on $41,555 (30%)

$12,466

Your old tax bill

$45,000

Your new tax bill

$12,466


Estimated tax savings

$32,534