BNBCalc Short Term Rental Investment Analysis 2605 Elwood Ave, South Lake Tahoe, CA 96150, USA

2 bed • 1 bath • 10 guests • $499,000

BNB

Calc

Annual Revenue

$65,452

Profit (Cash Flow)

$29,368

Cap Rate

10.2%

Annual Revenue

$65,452

AirDNA projects $280/night at 64% occupancy ($65,451).

BNB Calc projects a 64% occupancy rate, $280 rate per night.

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

Return Metrics

10.84% 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)	$29,367	$58,735	$88,103	$117,471	$146,839	$293,679	$881,038
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$249,500	$249,500	$249,500	$249,500	$249,500	$249,500	$249,500
Down Payment	$249,500	$249,500	$249,500	$249,500	$249,500	$249,500	$249,500
Property Appreciation	$14,970	$30,389	$46,270	$62,628	$79,477	$171,614	$712,203
Total Return	$543,337	$588,125	$633,374	$679,100	$725,317	$964,293	$2,092,242

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.84%

Cap Rate

10.18%

Return on Investment

17.54%

2605 Elwood Ave South Lake Tahoe, California, 96150-2947

2 bed • 1 bath • 10 guests

Purchase Price

Est. $2,393/mo

Inquire about this property

Contact Agent

$65,452

Annual Revenue

Projected nightly rate is $280/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,368

Profit

Revenue

$65,452

Operating Expenses

$14,629

Operating Income

$50,823

Mortgage & Taxes

$21,455

Profit (Cash Flow)

$29,368

$270,720

Cash Investment

Down Payment

$249,500

Renos & Furnishing

$6,250

Closing Costs

$14,970

Total

$270,720

DSCR Ratio

Strong

2.37

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.84%

Cap Rate

10.18%

Return on Investment

17.54%

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

$14,427

Deductible property tax

$3,792

Your total deduction

$22,732

Your adjusted annual income

$150,000 - $22,732 = $127,268

Taxes on $127,268 (30%)

$38,180

Your old tax bill

$45,000

Your new tax bill

$38,180

Estimated tax savings

$6,820

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