BNBCalc Short Term Rental Investment Analysis 43134 Moonridge Rd, Big Bear Lake, CA 92315, USA

3 bed • 2 bath • 7 guests • $650,000

BNB

Calc

Annual Revenue

$50,331

Profit (Cash Flow)

-$9,510

Cap Rate

3.1%

Annual Revenue

$50,331

AirDNA projects $442/night at 33% occupancy ($53,274).

BNB Calc projects a 53% occupancy rate, $260 rate per night.

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

Return Metrics

-4.99% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,509	-$19,019	-$28,529	-$38,039	-$47,549	-$95,098	-$285,295
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$487,499	$487,499	$487,499	$487,499	$487,499	$487,499	$487,499
Down Payment	$162,500	$162,500	$162,500	$162,500	$162,500	$162,500	$162,500
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$659,990	$670,565	$681,742	$693,541	$705,978	$778,447	$1,292,424

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.99%

Cap Rate

3.06%

Return on Investment

10.72%

43134 Moonridge Rd Big Bear Lake, California, 92315

3 bed • 2 bath • 7 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$50,331

Annual Revenue

Projected nightly rate is $442/night at 33% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,510

Profit

Revenue

$50,331

Operating Expenses

$30,382

Operating Income

$19,948

Mortgage & Taxes

$29,458

Profit (Cash Flow)

-$9,510

$190,500

Cash Investment

Down Payment

$162,500

Renos & Furnishing

$8,500

Closing Costs

$19,500

Total

$190,500

DSCR Ratio

Weak

0.68

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.99%

Cap Rate

3.06%

Return on Investment

10.72%

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

$13,621

Deductible property tax

$5,265

Your total deduction

$71,068

Your adjusted annual income

$150,000 - $71,068 = $78,932

Taxes on $78,932 (30%)

$23,680

Your old tax bill

$45,000

Your new tax bill

$23,680

Estimated tax savings

$21,320

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