BNBCalc Short Term Rental Investment Analysis 39030 Willow Landing Rd, Big Bear Lake, CA 92315, USA

3 bed • 2 bath • 8 guests • $950,000

BNB

Calc

Annual Revenue

$100,442

Profit (Cash Flow)

$10,221

Cap Rate

7.8%

Annual Revenue

$100,442

AirDNA projects $433/night at 46% occupancy ($72,749).

BNB Calc projects a 50% occupancy rate, $550 rate per night.

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

Return Metrics

4.13% 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)	$10,220	$20,441	$30,661	$40,882	$51,103	$102,206	$306,618
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000
Down Payment	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$988,720	$1,028,296	$1,068,752	$1,110,115	$1,152,413	$1,378,926	$2,612,517

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.13%

Cap Rate

7.82%

Return on Investment

19.45%

39030 Willow Landing Rd Big Bear Lake, California, 92315

3 bed • 2 bath • 8 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

$100,442

Annual Revenue

Projected nightly rate is $433/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,221

Profit

Revenue

$100,442

Operating Expenses

$26,137

Operating Income

$74,305

Mortgage & Taxes

$64,084

Profit (Cash Flow)

$10,221

$247,000

Cash Investment

Down Payment

$190,000

Renos & Furnishing

$28,500

Closing Costs

$28,500

Total

$247,000

DSCR Ratio

Acceptable

1.16

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.13%

Cap Rate

7.82%

Return on Investment

19.45%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$87,827

Your adjusted annual income

$150,000 - $87,827 = $62,173

Taxes on $62,173 (30%)

$18,652

Your old tax bill

$45,000

Your new tax bill

$18,652

Estimated tax savings

$26,348

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