BNBCalc Short Term Rental Investment Analysis 40545 Saddleback Rd, Bass Lake, CA 93604, USA

4 bed • 4 bath • 10 guests • $435,000

BNB

Calc

Report by:

chase@tedsenagency.com

Annual Revenue

$73,725

Profit (Cash Flow)

$21,673

Cap Rate

11.7%

Annual Revenue

$73,725

AirDNA projects $367/night at 55% occupancy ($73,724).

BNB Calc projects a 55.00000000000001% occupancy rate, $367 rate per night.

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

Return Metrics

19.51% 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)	$21,673	$43,346	$65,019	$86,692	$108,365	$216,730	$650,192
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,273	$8,810	$13,627	$18,741	$24,170	$56,773	$348,000
Down Payment	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000
Property Appreciation	$13,050	$26,491	$40,336	$54,596	$69,284	$149,603	$620,859
Total Return	$125,996	$165,648	$205,982	$247,030	$288,820	$510,108	$1,706,051

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.51%

Cap Rate

11.73%

Return on Investment

35.11%

40545 Saddleback Rd Bass Lake, California, 93604-9736

4 bed • 4 bath • 10 guests

Purchase Price

Est. $2,086/mo

Inquire about this property

Contact Agent

$73,725

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,673

Profit

Revenue

$73,725

Operating Expenses

$22,664

Operating Income

$51,060

Mortgage & Taxes

$29,387

Profit (Cash Flow)

$21,673

$111,050

Cash Investment

Down Payment

$87,000

Renos & Furnishing

$11,000

Closing Costs

$13,050

Total

$111,050

DSCR Ratio

Strong

1.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.51%

Cap Rate

11.73%

Return on Investment

35.11%

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

$20,646

Deductible property tax

$4,350

Your total deduction

$22,940

Your adjusted annual income

$150,000 - $22,940 = $127,060

Taxes on $127,060 (30%)

$38,118

Your old tax bill

$45,000

Your new tax bill

$38,118

Estimated tax savings

$6,882

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