BNBCalc Short Term Rental Investment Analysis 39179 Chincapin Rd, Big Bear Lake, CA 92315, USA

4 bed • 2 bath • 12 guests • $685,000

BNB

Calc

Annual Revenue

$100,281

Profit (Cash Flow)

$27,957

Cap Rate

10.8%

Annual Revenue

$100,281

AirDNA projects $704/night at 39% occupancy ($100,281).

BNB Calc projects a 39% occupancy rate, $704 rate per night.

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

Return Metrics

16.63% 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)	$27,956	$55,913	$83,870	$111,827	$139,784	$279,568	$838,706
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,729	$13,874	$21,459	$29,512	$38,062	$89,402	$548,000
Down Payment	$137,000	$137,000	$137,000	$137,000	$137,000	$137,000	$137,000
Property Appreciation	$20,550	$41,716	$63,517	$85,973	$109,102	$235,582	$977,674
Total Return	$192,236	$248,504	$305,847	$364,313	$423,949	$741,553	$2,501,380

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.63%

Cap Rate

10.82%

Return on Investment

32.86%

39179 Chincapin Rd Big Bear Lake, California, 92315

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,286/mo

Inquire about this property

Contact Agent

$100,281

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,957

Profit

Revenue

$100,281

Operating Expenses

$26,117

Operating Income

$74,165

Mortgage & Taxes

$46,208

Profit (Cash Flow)

$27,957

$168,050

Cash Investment

Down Payment

$137,000

Renos & Furnishing

$10,500

Closing Costs

$20,550

Total

$168,050

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.63%

Cap Rate

10.82%

Return on Investment

32.86%

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

$32,511

Deductible property tax

$6,781

Your total deduction

$41,354

Your adjusted annual income

$150,000 - $41,354 = $108,646

Taxes on $108,646 (30%)

$32,594

Your old tax bill

$45,000

Your new tax bill

$32,594

Estimated tax savings

$12,406

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