BNBCalc Short Term Rental Investment Analysis 20418 Tricia Way, Saratoga, CA 95070, USA

4 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$81,961

Profit (Cash Flow)

$58,226

Cap Rate

Infinity%

Annual Revenue

$81,961

AirDNA projects $408/night at 55% occupancy ($81,960).

BNB Calc projects a 55.00000000000001% occupancy rate, $408 rate per night.

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

Return Metrics

548% 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)	$58,225	$116,451	$174,677	$232,903	$291,129	$582,258	$1,746,775
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$58,225	$116,451	$174,677	$232,903	$291,129	$582,258	$1,746,775

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

548%

Cap Rate

∞%

Return on Investment

548%

20418 Tricia Way Saratoga, California, 95070-4352

4 bed • 2.5 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

$81,961

Annual Revenue

Projected nightly rate is $408/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$58,226

Profit

Revenue

$81,961

Operating Expenses

$23,735

Operating Income

$58,226

Mortgage & Taxes

Profit (Cash Flow)

$58,226

$10,625

Cash Investment

Down Payment

Renos & Furnishing

$10,625

Closing Costs

Total

$10,625

DSCR Ratio

Weak

0.00

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

548%

Cap Rate

∞%

Return on Investment

548%

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

Deductible property tax

Your total deduction

-$56,760

Your adjusted annual income

$150,000 - -$56,760 = $206,760

Taxes on $206,760 (30%)

$62,028

Your old tax bill

$45,000

Your new tax bill

$62,028

Estimated tax savings

-$17,028

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