BNBCalc Short Term Rental Investment Analysis 19000 Pacific Dr, Fort Bragg, CA 95437, USA

5 bed • 3 bath • 15 guests • $1,950,000

BNB

Calc

Annual Revenue

$160,521

Profit (Cash Flow)

-$4,968

Cap Rate

6.5%

Annual Revenue

$160,521

AirDNA projects $619/night at 71% occupancy ($160,521).

BNB Calc projects a 71% occupancy rate, $619 rate per night.

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

Return Metrics

-1.07% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,967	-$9,935	-$14,902	-$19,870	-$24,837	-$49,675	-$149,025
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,560,000	$1,560,000	$1,560,000	$1,560,000	$1,560,000	$1,560,000	$1,560,000
Down Payment	$390,000	$390,000	$390,000	$390,000	$390,000	$390,000	$390,000
Property Appreciation	$58,500	$118,755	$180,817	$244,742	$310,584	$670,636	$2,783,161
Total Return	$2,003,532	$2,058,819	$2,115,915	$2,174,872	$2,235,746	$2,570,961	$4,584,136

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.07%

Cap Rate

6.49%

Return on Investment

15.75%

19000 Pacific Dr Fort Bragg, California, 95437-5612

5 bed • 3 bath • 15 guests

Purchase Price

Est. $9,353/mo

Inquire about this property

Contact Agent

$160,521

Annual Revenue

Projected nightly rate is $619/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,968

Profit

Revenue

$160,521

Operating Expenses

$33,948

Operating Income

$126,573

Mortgage & Taxes

$131,541

Profit (Cash Flow)

-$4,968

$461,250

Cash Investment

Down Payment

$390,000

Renos & Furnishing

$12,750

Closing Costs

$58,500

Total

$461,250

DSCR Ratio

Weak

0.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.07%

Cap Rate

6.49%

Return on Investment

15.75%

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

$92,549

Deductible property tax

$19,305

Your total deduction

$199,910

Your adjusted annual income

$150,000 - $199,910 = -$49,910

Taxes on -$49,910 (30%)

-$14,973

Your old tax bill

$45,000

Your new tax bill

-$14,973

Estimated tax savings

$59,973

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