BNBCalc Short Term Rental Investment Analysis 312 W 15th St, National City, CA, USA

3 bed • 1 bath • 6 guests • $699,000

BNB

Calc

Report by:

amanda.grammar@gmail.com

Annual Revenue

$103,262

Profit (Cash Flow)

$15,684

Cap Rate

11.0%

Annual Revenue

$103,262

AirDNA projects $372/night at 76% occupancy ($103,261).

BNB Calc projects a 76% occupancy rate, $372 rate per night.

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

Return Metrics

15.82% 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)	$15,684	$31,368	$47,053	$62,737	$78,421	$156,843	$470,530
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,521	$11,486	$17,930	$24,892	$32,412	$80,107	$629,100
Down Payment	$69,900	$69,900	$69,900	$69,900	$69,900	$69,900	$69,900
Property Appreciation	$20,970	$42,569	$64,816	$87,730	$111,332	$240,397	$997,656
Total Return	$112,075	$155,324	$199,699	$245,260	$292,067	$547,248	$2,167,187

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.82%

Cap Rate

10.98%

Return on Investment

42.55%

312 W 15th St National City, California, 91950-4409

3 bed • 1 bath • 6 guests

Purchase Price

Est. $3,353/mo

Inquire about this property

Contact Agent

$103,262

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,684

Profit

Revenue

$103,262

Operating Expenses

$26,504

Operating Income

$76,758

Mortgage & Taxes

$61,073

Profit (Cash Flow)

$15,684

$99,120

Cash Investment

Down Payment

$69,900

Renos & Furnishing

$8,250

Closing Costs

$20,970

Total

$99,120

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.82%

Cap Rate

10.98%

Return on Investment

42.55%

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

$48,364

Deductible property tax

$6,990

Your total deduction

$56,041

Your adjusted annual income

$150,000 - $56,041 = $93,959

Taxes on $93,959 (30%)

$28,188

Your old tax bill

$45,000

Your new tax bill

$28,188

Estimated tax savings

$16,812

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