BNBCalc Short Term Rental Investment Analysis 3365 Red Mountain Heights Dr, Fallbrook, CA 92028, USA

4 bed • 4 bath • 8 guests • $800,000

BNB

Calc

Annual Revenue

$175,657

Profit (Cash Flow)

$85,776

Cap Rate

17.5%

Annual Revenue

$175,657

AirDNA projects $943/night at 51% occupancy ($175,656).

BNB Calc projects a 51% occupancy rate, $943 rate per night.

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

Return Metrics

43.98% 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)	$85,775	$171,551	$257,327	$343,103	$428,879	$857,759	$2,573,277
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,859	$16,203	$25,061	$34,466	$44,452	$104,411	$640,000
Down Payment	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Property Appreciation	$24,000	$48,720	$74,181	$100,407	$127,419	$275,133	$1,141,809
Total Return	$277,635	$396,475	$516,571	$637,977	$760,751	$1,397,303	$4,515,087

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.98%

Cap Rate

17.46%

Return on Investment

60.32%

3365 Red Mountain Heights Dr Fallbrook, California, 92028-9755

4 bed • 4 bath • 8 guests

Purchase Price

Est. $3,837/mo

Inquire about this property

Contact Agent

$175,657

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$85,776

Profit

Revenue

$175,657

Operating Expenses

$35,915

Operating Income

$139,741

Mortgage & Taxes

$53,965

Profit (Cash Flow)

$85,776

$195,000

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$11,000

Closing Costs

$24,000

Total

$195,000

DSCR Ratio

Strong

2.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.98%

Cap Rate

17.46%

Return on Investment

60.32%

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

$37,969

Deductible property tax

$7,920

Your total deduction

-$5,003

Your adjusted annual income

$150,000 - -$5,003 = $155,003

Taxes on $155,003 (30%)

$46,501

Your old tax bill

$45,000

Your new tax bill

$46,501

Estimated tax savings

-$1,501

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