BNBCalc Short Term Rental Investment Analysis 3380 S Polo Dr, Aptos, CA 95003, USA

3 bed • 1 bath • 8 guests • $749,000

BNB

Calc

Annual Revenue

$111,034

Profit (Cash Flow)

$32,995

Cap Rate

11.2%

Annual Revenue

$111,034

AirDNA projects $475/night at 64% occupancy ($111,034).

BNB Calc projects a 64% occupancy rate, $475 rate per night.

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

Return Metrics

18.27% 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)	$32,994	$65,989	$98,983	$131,978	$164,972	$329,945	$989,836
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,358	$15,170	$23,464	$32,269	$41,618	$97,755	$599,200
Down Payment	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800
Property Appreciation	$22,470	$45,614	$69,452	$94,006	$119,296	$257,593	$1,069,019
Total Return	$212,622	$276,573	$341,700	$408,054	$475,687	$835,094	$2,807,856

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.27%

Cap Rate

11.15%

Return on Investment

34.8%

3380 S Polo Dr Aptos, California, 95003-4121

3 bed • 1 bath • 8 guests

Purchase Price

Est. $3,593/mo

Inquire about this property

Contact Agent

$111,034

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,995

Profit

Revenue

$111,034

Operating Expenses

$27,514

Operating Income

$83,520

Mortgage & Taxes

$50,525

Profit (Cash Flow)

$32,995

$180,520

Cash Investment

Down Payment

$149,800

Renos & Furnishing

$8,250

Closing Costs

$22,470

Total

$180,520

DSCR Ratio

Strong

1.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.27%

Cap Rate

11.15%

Return on Investment

34.8%

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

$35,548

Deductible property tax

$7,415

Your total deduction

$42,346

Your adjusted annual income

$150,000 - $42,346 = $107,654

Taxes on $107,654 (30%)

$32,296

Your old tax bill

$45,000

Your new tax bill

$32,296

Estimated tax savings

$12,704

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