BNBCalc Short Term Rental Investment Analysis 44 Wagon Wheel Rd, Mammoth Lakes, CA 93546, USA

5 bed • 4 bath • 16 guests • $1,300,000

BNB

Calc

Annual Revenue

$95,928

Profit (Cash Flow)

-$17,317

Cap Rate

5.4%

Annual Revenue

$95,928

AirDNA projects $536/night at 49% occupancy ($95,927).

BNB Calc projects a 49% occupancy rate, $536 rate per night.

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

Return Metrics

-5.55% 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)	-$17,316	-$34,633	-$51,950	-$69,267	-$86,584	-$173,168	-$519,504
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,040,000	$1,040,000	$1,040,000	$1,040,000	$1,040,000	$1,040,000	$1,040,000
Down Payment	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Property Appreciation	$39,000	$79,170	$120,545	$163,161	$207,056	$447,091	$1,855,441
Total Return	$1,321,683	$1,344,536	$1,368,594	$1,393,894	$1,420,472	$1,573,923	$2,635,936

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.55%

Cap Rate

5.41%

Return on Investment

11.04%

44 Wagon Wheel Rd Mammoth Lakes, California, 93546-6145

5 bed • 4 bath • 16 guests

Purchase Price

Est. $6,235/mo

Inquire about this property

Contact Agent

$95,928

Annual Revenue

AirDNA projects $536/night at 49% occupancy ($95,927.68).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$17,317

Profit

Revenue

$95,928

Operating Expenses

$25,551

Operating Income

$70,377

Mortgage & Taxes

$87,694

Profit (Cash Flow)

-$17,317

$312,000

Cash Investment

Down Payment

$260,000

Renos & Furnishing

$13,000

Closing Costs

$39,000

Total

$312,000

DSCR Ratio

Weak

0.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.55%

Cap Rate

5.41%

Return on Investment

11.04%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$61,699

Deductible property tax

$12,870

Your total deduction

$297,426

Your adjusted annual income

$150,000 - $297,426 = -$147,426

Taxes on -$147,426 (30%)

-$44,228

Your old tax bill

$45,000

Your new tax bill

-$44,228

Estimated tax savings

$89,228