BNBCalc Short Term Rental Investment Analysis 4363 Enebro Way, La Grange, CA 95329, USA

4 bed • 2 bath • 10 guests • $460,000

BNB

Calc

Report by:

chase@tedsenagency.com

Annual Revenue

$42,080

Profit (Cash Flow)

-$7,501

Cap Rate

5.1%

Annual Revenue

$42,080

AirDNA projects $281/night at 41% occupancy ($42,079).

BNB Calc projects a 41% occupancy rate, $281 rate per night.

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

Return Metrics

-6.44% 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)	-$7,500	-$15,001	-$22,502	-$30,003	-$37,503	-$75,007	-$225,022
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,519	$9,316	$14,410	$19,818	$25,559	$60,036	$368,000
Down Payment	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000	$92,000
Property Appreciation	$13,800	$28,014	$42,654	$57,734	$73,266	$158,201	$656,540
Total Return	$102,818	$114,329	$126,562	$139,549	$153,322	$235,230	$891,517

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.44%

Cap Rate

5.11%

Return on Investment

9.3%

4363 Enebro Way La Grange, California, 95329-9701

4 bed • 2 bath • 10 guests

Purchase Price

Est. $2,206/mo

Inquire about this property

Contact Agent

$42,080

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,501

Profit

Revenue

$42,080

Operating Expenses

$18,550

Operating Income

$23,529

Mortgage & Taxes

$31,030

Profit (Cash Flow)

-$7,501

$116,300

Cash Investment

Down Payment

$92,000

Renos & Furnishing

$10,500

Closing Costs

$13,800

Total

$116,300

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.44%

Cap Rate

5.11%

Return on Investment

9.3%

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

$21,832

Deductible property tax

$4,554

Your total deduction

$54,521

Your adjusted annual income

$150,000 - $54,521 = $95,479

Taxes on $95,479 (30%)

$28,644

Your old tax bill

$45,000

Your new tax bill

$28,644

Estimated tax savings

$16,356

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