BNBCalc Short Term Rental Investment Analysis 40457 Yokohl Valley Dr, Springville, CA 93265, USA

3 bed • 1 bath • 6 guests • $280,000

BNB

Calc

Annual Revenue

$68,848

Profit (Cash Flow)

$27,930

Cap Rate

16.7%

Annual Revenue

$68,848

AirDNA projects $377/night at 56% occupancy ($77,110).

BNB Calc projects a 50% occupancy rate, $377 rate per night.

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

Return Metrics

38.44% 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)	$27,930	$55,860	$83,790	$111,721	$139,651	$279,302	$837,908
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000
Down Payment	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000
Property Appreciation	$8,400	$17,052	$25,963	$35,142	$44,596	$96,296	$399,633
Total Return	$316,330	$352,912	$389,754	$426,863	$464,248	$655,599	$1,517,541

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.44%

Cap Rate

16.72%

Return on Investment

53.79%

40457 Yokohl Valley Dr Springville, California, 93265-9750

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,343/mo

Inquire about this property

Contact Agent

$68,848

Annual Revenue

Projected nightly rate is $377/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,930

Profit

Revenue

$68,848

Operating Expenses

$22,030

Operating Income

$46,818

Mortgage & Taxes

$18,888

Profit (Cash Flow)

$27,930

$72,650

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$8,250

Closing Costs

$8,400

Total

$72,650

DSCR Ratio

Strong

2.48

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.44%

Cap Rate

16.72%

Return on Investment

53.79%

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

$13,289

Deductible property tax

$2,772

Your total deduction

$947

Your adjusted annual income

$150,000 - $947 = $149,053

Taxes on $149,053 (30%)

$44,716

Your old tax bill

$45,000

Your new tax bill

$44,716

Estimated tax savings

$284

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