BNBCalc Short Term Rental Investment Analysis 23439 Carlow Rd, Torrance, CA 90505, USA

4 bed • 3 bath • 14 guests • $1,200,000

BNB

Calc

Annual Revenue

$168,798

Profit (Cash Flow)

$52,826

Cap Rate

11.1%

Annual Revenue

$168,798

AirDNA projects $585/night at 79% occupancy ($168,797).

BNB Calc projects a 79% occupancy rate, $585 rate per night.

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

Return Metrics

18.42% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$52,825	$105,651	$158,476	$211,302	$264,128	$528,256	$1,584,768
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$960,000	$960,000	$960,000	$960,000	$960,000	$960,000	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$1,288,825	$1,378,731	$1,469,749	$1,561,913	$1,655,256	$2,140,955	$4,497,483

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.42%

Cap Rate

11.14%

Return on Investment

35.08%

23439 Carlow Rd Torrance, California, 90505-4557

4 bed • 3 bath • 14 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

Torrance

Zoning

Laws

$168,798

Annual Revenue

Projected nightly rate is $585/night at 79% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$52,826

Profit

Revenue

$168,798

Operating Expenses

$35,024

Operating Income

$133,774

Mortgage & Taxes

$80,948

Profit (Cash Flow)

$52,826

$286,750

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$10,750

Closing Costs

$36,000

Total

$286,750

DSCR Ratio

Strong

1.65

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.42%

Cap Rate

11.14%

Return on Investment

35.08%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$67,540

Your adjusted annual income

$150,000 - $67,540 = $82,460

Taxes on $82,460 (30%)

$24,738

Your old tax bill

$45,000

Your new tax bill

$24,738

Estimated tax savings

$20,262

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