BNBCalc Short Term Rental Investment Analysis 2074 Traverse Ct, South Lake Tahoe, CA 96150, USA

3 bed • 3 bath • 10 guests • $1,175,000

BNB

Calc

Report by:

cfdcraigdunn@gmail.com

Annual Revenue

$142,401

Profit (Cash Flow)

$31,547

Cap Rate

9.4%

Annual Revenue

$142,401

AirDNA projects $513/night at 76% occupancy ($142,401).

BNB Calc projects a 76% occupancy rate, $513 rate per night.

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

Return Metrics

11.3% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,547	$63,094	$94,642	$126,189	$157,736	$315,473	$946,420
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,543	$23,798	$36,809	$50,623	$65,289	$153,354	$940,000
Down Payment	$235,000	$235,000	$235,000	$235,000	$235,000	$235,000	$235,000
Property Appreciation	$35,250	$71,557	$108,954	$147,472	$187,147	$404,101	$1,677,033
Total Return	$313,340	$393,450	$475,406	$559,285	$645,172	$1,107,929	$3,798,454

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.3%

Cap Rate

9.43%

Return on Investment

28.07%

2074 Traverse Ct South Lake Tahoe, California, 96150

3 bed • 3 bath • 10 guests

Purchase Price

Est. $5,636/mo

Inquire about this property

Contact Agent

$142,401

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,547

Profit

Revenue

$142,401

Operating Expenses

$31,592

Operating Income

$110,809

Mortgage & Taxes

$79,262

Profit (Cash Flow)

$31,547

$279,000

Cash Investment

Down Payment

$235,000

Renos & Furnishing

$8,750

Closing Costs

$35,250

Total

$279,000

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.3%

Cap Rate

9.43%

Return on Investment

28.07%

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

$55,767

Deductible property tax

$11,632

Your total deduction

$86,065

Your adjusted annual income

$150,000 - $86,065 = $63,935

Taxes on $63,935 (30%)

$19,180

Your old tax bill

$45,000

Your new tax bill

$19,180

Estimated tax savings

$25,820

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