BNBCalc Short Term Rental Investment Analysis 32926 Lone Pine Dr, Arrowbear Lake, CA 92382, USA

3 bed • 2.5 bath • 8 guests • $350,000

BNB

Calc

Annual Revenue

$39,994

Profit (Cash Flow)

-$1,895

Cap Rate

6.2%

Annual Revenue

$39,994

AirDNA projects $219/night at 50% occupancy ($39,994).

BNB Calc projects a 50% occupancy rate, $219 rate per night.

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

Return Metrics

-2.12% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,894	-$3,789	-$5,684	-$7,579	-$9,474	-$18,949	-$56,847
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$358,605	$367,525	$376,769	$386,348	$396,271	$451,421	$792,694

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.12%

Cap Rate

6.2%

Return on Investment

13.51%

32926 Lone Pine Dr Running Springs, California, 92382

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$39,994

Annual Revenue

Projected nightly rate is $219/night at 50% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,895

Profit

Revenue

$39,994

Operating Expenses

$18,279

Operating Income

$21,715

Mortgage & Taxes

$23,610

Profit (Cash Flow)

-$1,895

$89,125

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,625

Closing Costs

$10,500

Total

$89,125

DSCR Ratio

Weak

0.92

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.12%

Cap Rate

6.2%

Return on Investment

13.51%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$37,759

Your adjusted annual income

$150,000 - $37,759 = $112,241

Taxes on $112,241 (30%)

$33,672

Your old tax bill

$45,000

Your new tax bill

$33,672

Estimated tax savings

$11,328

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