BNBCalc Short Term Rental Investment Analysis 2018 Stony Oak Ct, Santa Rosa, CA 95403, USA

5 bed • 4 bath • 14 guests • $1,500,000

BNB

Calc

Annual Revenue

$208,985

Profit (Cash Flow)

$75,552

Cap Rate

11.2%

Annual Revenue

$208,985

AirDNA projects $938/night at 61% occupancy ($208,985).

BNB Calc projects a 61% occupancy rate, $938 rate per night.

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

Return Metrics

21.1% 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)	$75,552	$151,104	$226,657	$302,209	$377,762	$755,524	$2,266,573
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$17,387	$35,682	$54,933	$75,188	$96,501	$220,965	$1,199,999
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$45,000	$91,350	$139,090	$188,263	$238,911	$515,874	$2,140,893
Total Return	$437,939	$578,137	$720,681	$865,661	$1,013,175	$1,792,365	$5,907,467

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.1%

Cap Rate

11.24%

Return on Investment

38.53%

2018 Stony Oak Ct Santa Rosa, California, 95403-0911

5 bed • 4 bath • 14 guests

Purchase Price

Est. $7,195/mo

Inquire about this property

Contact Agent

Santa Rosa

Guide

Zoning

Guide

Laws

$208,985

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$75,552

Profit

Revenue

$208,985

Operating Expenses

$40,248

Operating Income

$168,737

Mortgage & Taxes

$93,185

Profit (Cash Flow)

$75,552

$358,000

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$13,000

Closing Costs

$45,000

Total

$358,000

DSCR Ratio

Strong

1.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.1%

Cap Rate

11.24%

Return on Investment

38.53%

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

$60,389

Deductible property tax

$15,000

Your total deduction

$72,192

Your adjusted annual income

$150,000 - $72,192 = $77,808

Taxes on $77,808 (30%)

$23,342

Your old tax bill

$45,000

Your new tax bill

$23,342

Estimated tax savings

$21,658

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