BNBCalc Short Term Rental Investment Analysis 2555 Daily Dr, Fallbrook, CA 92028, USA

4 bed • 4 bath • 14 guests • $850,000

BNB

Calc

Annual Revenue

$131,323

Profit (Cash Flow)

$29,872

Cap Rate

10.4%

Annual Revenue

$131,323

AirDNA projects $705/night at 53% occupancy ($136,473).

BNB Calc projects a 51% occupancy rate, $705 rate per night.

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

Return Metrics

16.48% 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)	$29,871	$59,743	$89,614	$119,486	$149,357	$298,715	$896,147
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$722,500	$722,500	$722,500	$722,500	$722,500	$722,500	$722,500
Down Payment	$127,500	$127,500	$127,500	$127,500	$127,500	$127,500	$127,500
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$905,371	$961,508	$1,018,432	$1,076,168	$1,134,740	$1,441,044	$2,959,320

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.48%

Cap Rate

10.35%

Return on Investment

35.45%

2555 Daily Dr Fallbrook, California, 92028-9101

4 bed • 4 bath • 14 guests

Purchase Price

Est. $4,077/mo

Inquire about this property

Contact Agent

$131,323

Annual Revenue

Projected nightly rate is $705/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,872

Profit

Revenue

$131,323

Operating Expenses

$43,266

Operating Income

$88,058

Mortgage & Taxes

$58,186

Profit (Cash Flow)

$29,872

$181,200

Cash Investment

Down Payment

$127,500

Renos & Furnishing

$28,200

Closing Costs

$25,500

Total

$181,200

DSCR Ratio

Strong

1.51

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.48%

Cap Rate

10.35%

Return on Investment

35.45%

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

$42,863

Deductible property tax

$6,205

Your total deduction

$57,692

Your adjusted annual income

$150,000 - $57,692 = $92,308

Taxes on $92,308 (30%)

$27,692

Your old tax bill

$45,000

Your new tax bill

$27,692

Estimated tax savings

$17,308

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