BNBCalc Short Term Rental Investment Analysis 2524 Knox Ave, South Lake Tahoe, CA 96150, USA

2 bed • 1 bath • 6 guests • $300,000

BNB

Calc

Annual Revenue

$66,350

Profit (Cash Flow)

$24,408

Cap Rate

14.9%

Annual Revenue

$66,350

AirDNA projects $293/night at 62% occupancy ($66,350).

BNB Calc projects a 62% occupancy rate, $293 rate per night.

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

Return Metrics

32.43% 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)	$24,407	$48,815	$73,222	$97,630	$122,038	$244,076	$732,229
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$96,354	$133,161	$170,439	$208,208	$246,489	$446,405	$1,460,407

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.43%

Cap Rate

14.88%

Return on Investment

48.31%

2524 Knox Ave South Lake Tahoe, California, 96150-7652

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$66,350

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,408

Profit

Revenue

$66,350

Operating Expenses

$21,706

Operating Income

$44,645

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$24,408

$75,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$6,250

Closing Costs

$9,000

Total

$75,250

DSCR Ratio

Strong

2.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.43%

Cap Rate

14.88%

Return on Investment

48.31%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$6,175

Your adjusted annual income

$150,000 - $6,175 = $143,825

Taxes on $143,825 (30%)

$43,147

Your old tax bill

$45,000

Your new tax bill

$43,147

Estimated tax savings

$1,853

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