BNBCalc Short Term Rental Investment Analysis 31 Avignon Ave, Foothill Ranch, CA 92610, USA

3 bed • 2 bath • 8 guests • $300,000

BNB

Calc

Annual Revenue

$83,246

Profit (Cash Flow)

$56,374

Cap Rate

19.8%

Annual Revenue

$83,246

AirDNA projects $407/night at 56% occupancy ($83,246).

BNB Calc projects a 56.00000000000001% occupancy rate, $407 rate per night.

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

Return Metrics

72.74% 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)	$56,374	$112,748	$169,123	$225,497	$281,871	$563,743	$1,691,231
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$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	$365,374	$431,018	$496,941	$563,150	$629,654	$966,918	$2,419,410

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72.74%

Cap Rate

19.78%

Return on Investment

88.15%

31 Avignon Ave Lake Forest, California, 92610-1918

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

Lake Forest

Zoning

Laws

$83,246

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$56,374

Profit

Revenue

$83,246

Operating Expenses

$23,902

Operating Income

$59,344

Mortgage & Taxes

$2,970

Profit (Cash Flow)

$56,374

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Strong

2.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

72.74%

Cap Rate

19.78%

Return on Investment

88.15%

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

-$8,214

Your adjusted annual income

$150,000 - -$8,214 = $158,214

Taxes on $158,214 (30%)

$47,464

Your old tax bill

$45,000

Your new tax bill

$47,464

Estimated tax savings

-$2,464

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