BNBCalc Short Term Rental Investment Analysis 1881 Shoshone Valley Rd, Twentynine Palms, CA 92277, USA

1 bed • 1 bath • 2 guests • $185,000

BNB

Calc

Annual Revenue

$43,632

Profit (Cash Flow)

$11,560

Cap Rate

13.0%

Annual Revenue

$43,632

AirDNA projects $181/night at 66% occupancy ($43,632).

BNB Calc projects a 66% occupancy rate, $181 rate per night.

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

Return Metrics

24.7% 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)	$11,560	$23,120	$34,681	$46,241	$57,801	$115,603	$346,810
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000
Down Payment	$37,000	$37,000	$37,000	$37,000	$37,000	$37,000	$37,000
Property Appreciation	$5,550	$11,266	$17,154	$23,219	$29,465	$63,624	$264,043
Total Return	$202,110	$219,387	$236,835	$254,460	$272,267	$364,228	$795,854

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.7%

Cap Rate

12.99%

Return on Investment

40.44%

1881 Shoshone Valley Rd Twentynine Palms, California, 92277-5780

1 bed • 1 bath • 2 guests

Purchase Price

Est. $887/mo

Inquire about this property

Contact Agent

$43,632

Annual Revenue

Projected nightly rate is $181/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,560

Profit

Revenue

$43,632

Operating Expenses

$19,592

Operating Income

$24,040

Mortgage & Taxes

$12,480

Profit (Cash Flow)

$11,560

$46,800

Cash Investment

Down Payment

$37,000

Renos & Furnishing

$4,250

Closing Costs

$5,550

Total

$46,800

DSCR Ratio

Strong

1.93

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.7%

Cap Rate

12.99%

Return on Investment

40.44%

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

$8,780

Deductible property tax

$1,831

Your total deduction

$7,354

Your adjusted annual income

$150,000 - $7,354 = $142,646

Taxes on $142,646 (30%)

$42,794

Your old tax bill

$45,000

Your new tax bill

$42,794

Estimated tax savings

$2,206

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