BNBCalc Short Term Rental Investment Analysis 20218 Pacific Coast Hwy Malibu CA 90265

2 bed • 3 bath • 6 guests • $3,900,000

BNB

Calc

Annual Revenue

$282,611

Profit (Cash Flow)

-$30,290

Cap Rate

6.0%

Annual Revenue

$282,611

AirDNA projects $1,248/night at 62% occupancy ($282,611).

BNB Calc projects a 62% occupancy rate, $1,248 rate per night.

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

Return Metrics

-3.35% 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)	-$30,289	-$60,579	-$90,869	-$121,159	-$151,449	-$302,899	-$908,699
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$38,313	$78,991	$122,177	$168,026	$216,704	$509,005	$3,120,000
Down Payment	$780,000	$780,000	$780,000	$780,000	$780,000	$780,000	$780,000
Property Appreciation	$117,000	$237,510	$361,635	$489,484	$621,168	$1,341,273	$5,566,323
Total Return	$905,023	$1,035,921	$1,172,942	$1,316,351	$1,466,423	$2,327,379	$8,557,624

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.35%

Cap Rate

5.96%

Return on Investment

13.83%

20218 Pacific Coast Hwy Malibu, CA, 90265

2 bed • 3 bath • 6 guests

Purchase Price

Est. $18,706/mo

This property is for sale!

Contact Agent

$282,611

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$30,290

Profit

Revenue

$282,611

Operating Expenses

$49,819

Operating Income

$232,792

Mortgage & Taxes

$263,082

Profit (Cash Flow)

-$30,290

$903,750

Cash Investment

Down Payment

$780,000

Renos & Furnishing

$6,750

Closing Costs

$117,000

Total

$903,750

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.35%

Cap Rate

5.96%

Return on Investment

13.83%

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

$185,098

Deductible property tax

$38,610

Your total deduction

$107,406

Your adjusted annual income

$150,000 - $107,406 = $42,594

Taxes on $42,594 (30%)

$12,778

Your old tax bill

$45,000

Your new tax bill

$12,778

Estimated tax savings

$32,222

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

2,916 sqft

Year built:

1958

Size:

1,198 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 2,916 sqft

Building area: 1,198 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: LCR303

Land Use: Residential

Parcel Number: 4450-003-013

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2022

Assessed Value: $3,799,500

County Est. Land Value: -

Assessed Land Value: $3,060,000

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
03/05/21	$0	0%	Vicki Joy King, Robert Scott King
09/03/20	$3,725,000	54%	Vicki King
02/09/18	$0	0%	Global View Llc
12/19/17	$1,879,500	60%	Xia Zhang, Honglei Chong
Invalid Date	$0	0%	Holt,Nina M Trustee
Invalid Date	$0	0%	Wh Properties
Invalid Date	$0	0%

Ownership

Name: King Vicki Joy

Owner Occupied: No

Owner Mailing Address: 20218 Pacific Coast Hwy, Malibu, Ca 90265

Years Owned: 27

Home Equity: -

Mortgage Balance Remaining: $2,000,000

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: No