BNBCalc Short Term Rental Investment Analysis 2238 Geary Blvd, San Francisco, CA 94115, USA

4 bed • 3 bath • 8 guests • $600,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$264,842

Profit (Cash Flow)

$176,858

Cap Rate

36.2%

Annual Revenue

$264,842

AirDNA projects $1,229/night at 59% occupancy ($264,842).

BNB Calc projects a 59% occupancy rate, $1,229 rate per night.

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

Return Metrics

118.89% 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)	$176,858	$353,716	$530,575	$707,433	$884,292	$1,768,584	$5,305,754
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,894	$12,152	$18,796	$25,850	$33,339	$78,308	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$320,752	$522,409	$725,008	$928,589	$1,133,196	$2,173,243	$6,762,112

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

118.89%

Cap Rate

36.22%

Return on Investment

134.95%

2238 Geary Blvd San Francisco, California, 94115-3416

4 bed • 3 bath • 8 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

San Francisco

Guide

Zoning

Market

Guide

Laws

Market Data

$264,842

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$176,858

Profit

Revenue

$264,842

Operating Expenses

$47,509

Operating Income

$217,333

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$176,858

$148,750

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$10,750

Closing Costs

$18,000

Total

$148,750

DSCR Ratio

Strong

5.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

118.89%

Cap Rate

36.22%

Return on Investment

134.95%

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

$28,477

Deductible property tax

$5,940

Your total deduction

-$115,934

Your adjusted annual income

$150,000 - -$115,934 = $265,934

Taxes on $265,934 (30%)

$79,780

Your old tax bill

$45,000

Your new tax bill

$79,780

Estimated tax savings

-$34,780

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