BNBCalc Short Term Rental Investment Analysis 302 E Oak St, Lodi, CA 95240, USA

4 bed • 2 bath • 12 guests • $725,000

BNB

Calc

Annual Revenue

$110,888

Profit (Cash Flow)

$34,486

Cap Rate

11.5%

Annual Revenue

$110,888

AirDNA projects $440/night at 69% occupancy ($110,888).

BNB Calc projects a 69% occupancy rate, $440 rate per night.

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

Return Metrics

19.45% 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)	$34,486	$68,972	$103,459	$137,945	$172,432	$344,864	$1,034,592
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$580,000	$580,000	$580,000	$580,000	$580,000	$580,000	$580,000
Down Payment	$145,000	$145,000	$145,000	$145,000	$145,000	$145,000	$145,000
Property Appreciation	$21,750	$44,152	$67,227	$90,993	$115,473	$249,339	$1,034,765
Total Return	$781,236	$838,125	$895,686	$953,939	$1,012,905	$1,319,203	$2,794,357

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.45%

Cap Rate

11.5%

Return on Investment

35.74%

302 E Oak St Lodi, California, 95240-2918

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,477/mo

Inquire about this property

Contact Agent

$110,888

Annual Revenue

AirDNA projects $440/night at 69% occupancy ($110,888.07).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,486

Profit

Revenue

$110,888

Operating Expenses

$27,495

Operating Income

$83,393

Mortgage & Taxes

$48,906

Profit (Cash Flow)

$34,486

$177,250

Cash Investment

Down Payment

$145,000

Renos & Furnishing

$10,500

Closing Costs

$21,750

Total

$177,250

DSCR Ratio

Strong

1.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.45%

Cap Rate

11.5%

Return on Investment

35.74%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$34,409

Deductible property tax

$7,177

Your total deduction

$122,703

Your adjusted annual income

$150,000 - $122,703 = $27,297

Taxes on $27,297 (30%)

$8,189

Your old tax bill

$45,000

Your new tax bill

$8,189

Estimated tax savings

$36,811