BNBCalc Short Term Rental Investment Analysis 351 Grass Valley Rd, Lake Arrowhead, CA 92352, USA

3 bed • 2 bath • 8 guests • $628,850

BNB

Calc

Annual Revenue

$70,653

Profit (Cash Flow)

$5,968

Cap Rate

7.7%

Annual Revenue

$70,653

AirDNA projects $372/night at 52% occupancy ($70,652).

BNB Calc projects a 52% occupancy rate, $372 rate per night.

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

Return Metrics

3.89% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,967	$11,935	$17,903	$23,870	$29,838	$59,676	$179,030
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,177	$12,736	$19,700	$27,093	$34,942	$82,073	$503,080
Down Payment	$125,770	$125,770	$125,770	$125,770	$125,770	$125,770	$125,770
Property Appreciation	$18,865	$38,296	$58,311	$78,926	$100,159	$216,271	$897,534
Total Return	$156,781	$188,739	$221,684	$255,660	$290,710	$483,792	$1,705,414

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.89%

Cap Rate

7.69%

Return on Investment

20.25%

351 Grass Valley Rd Lake Arrowhead, California, 92352

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,016/mo

Inquire about this property

Contact Agent

$70,653

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,968

Profit

Revenue

$70,653

Operating Expenses

$22,265

Operating Income

$48,388

Mortgage & Taxes

$42,420

Profit (Cash Flow)

$5,968

$153,136

Cash Investment

Down Payment

$125,770

Renos & Furnishing

$8,500

Closing Costs

$18,866

Total

$153,136

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.89%

Cap Rate

7.69%

Return on Investment

20.25%

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

$29,846

Deductible property tax

$6,226

Your total deduction

$57,504

Your adjusted annual income

$150,000 - $57,504 = $92,496

Taxes on $92,496 (30%)

$27,749

Your old tax bill

$45,000

Your new tax bill

$27,749

Estimated tax savings

$17,251

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