BNBCalc Short Term Rental Investment Analysis 33487 Angeles Dr, Green Valley Lake, CA 92341, USA

2 bed • 1.5 bath • 4 guests • $400,000

BNB

Calc

Annual Revenue

$27,466

Profit (Cash Flow)

-$16,057

Cap Rate

3.6%

Annual Revenue

$27,466

AirDNA projects $229/night at 62% occupancy ($51,857).

BNB Calc projects a 40% occupancy rate, $188 rate per night.

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

Return Metrics

-25.74% 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)	-$16,056	-$32,113	-$48,170	-$64,226	-$80,283	-$160,567	-$481,701
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$356,000	$356,000	$356,000	$356,000	$356,000	$356,000	$356,000
Down Payment	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000	$44,000
Property Appreciation	$25,600	$52,838	$81,820	$112,656	$145,466	$343,834	$2,172,224
Total Return	$409,543	$420,724	$433,649	$448,429	$465,183	$583,267	$2,090,523

Property Appreciation:

6.4%

Revenue Appreciation:

Cash on Cash Return

-25.74%

Cap Rate

3.56%

Return on Investment

26.66%

33487 Angeles Dr Green Valley Lake, California, 92341

2 bed • 1.5 bath • 4 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$27,466

Annual Revenue

Projected nightly rate is $229/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$16,057

Profit

Revenue

$27,466

Operating Expenses

$13,219

Operating Income

$14,248

Mortgage & Taxes

$30,304

Profit (Cash Flow)

-$16,057

$62,375

Cash Investment

Down Payment

$44,000

Renos & Furnishing

$6,375

Closing Costs

$12,000

Total

$62,375

DSCR Ratio

Weak

0.47

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

Investment Value Over Time

Property Appreciation

6.4%

Revenue Appreciation

Cash on Cash Return

-25.74%

Cap Rate

3.56%

Return on Investment

26.66%

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

$11,464

Deductible property tax

$4,700

Your total deduction

$46,462

Your adjusted annual income

$150,000 - $46,462 = $103,538

Taxes on $103,538 (30%)

$31,062

Your old tax bill

$45,000

Your new tax bill

$31,062

Estimated tax savings

$13,938

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