BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2052 Venice Dr, South Lake Tahoe, CA 96150, USA

4 bed • 3 bath • 12 guests • $975,000

BNB

Calc

Annual Revenue

$79,627

Profit (Cash Flow)

-$9,575

Cap Rate

5.8%

Annual Revenue

$79,627

AirDNA projects $507/night at 43% occupancy ($79,626).

BNB Calc projects a 43% occupancy rate, $507 rate per night.

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


Return Metrics

-4.07% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,575-$19,150-$28,725-$38,300-$47,875-$95,750-$287,252
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$9,578$19,747$30,544$42,006$54,176$127,251$780,000
Down Payment$195,000$195,000$195,000$195,000$195,000$195,000$195,000
Property Appreciation$29,250$59,377$90,408$122,371$155,292$335,318$1,391,580
Total Return$224,253$254,975$287,227$321,077$356,592$561,819$2,079,328

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.07%

Cap Rate

5.76%

Return on Investment

12.44%

property-location

2052 Venice Dr South Lake Tahoe, California, 96150

4 bed • 3 bath • 12 guests

Est. $4,676/mo

Agent

Inquire about this property

Contact Agent

$79,627

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$9,575

Profit

Revenue

$79,627

Operating Expenses

$23,431

Operating Income

$56,195

Mortgage & Taxes

$65,770

Profit (Cash Flow)

-$9,575

$235,000

Cash Investment

Down Payment

$195,000

Renos & Furnishing

$10,750

Closing Costs

$29,250

Total

$235,000

DSCR Ratio

Weak

0.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.07%

Cap Rate

5.76%

Profit (Cummulative)

-$9,575

$9,578

$10,750

$29,250

$0

Total Gain

$29,253

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

$46,275

Deductible property tax

$9,653

Your total deduction

$107,650

Your adjusted annual income

$150,000 - $107,650 = $42,350


Taxes on $42,350 (30%)

$12,705

Your old tax bill

$45,000

Your new tax bill

$12,705


Estimated tax savings

$32,295

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