BNBCalc Short Term Rental Investment Analysis 44061 Redbud Trail, Three Rivers, CA 93271, USA

4 bed • 3 bath • 10 guests • $989,000

BNB

Calc

Report by:

Jeremy Werden

jeremy@investstr.com

Annual Revenue

$143,815

Profit (Cash Flow)

$45,324

Cap Rate

11.3%

Annual Revenue

$143,815

AirDNA projects $403/night at 75% occupancy ($110,394).

BNB Calc projects a 75% occupancy rate, $525 rate per night.

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

Return Metrics

19.92% 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)	$45,324	$90,648	$135,972	$181,296	$226,620	$453,240	$1,359,722
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,716	$20,031	$30,982	$42,609	$54,953	$129,078	$791,200
Down Payment	$197,800	$197,800	$197,800	$197,800	$197,800	$197,800	$197,800
Property Appreciation	$29,670	$60,230	$91,707	$124,128	$157,522	$340,133	$1,411,562
Total Return	$282,510	$368,709	$456,462	$545,834	$636,896	$1,120,252	$3,760,284

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.92%

Cap Rate

11.32%

Return on Investment

37.24%

44061 Redbud Trail Three Rivers, California, 93271-9659

4 bed • 3 bath • 10 guests

Purchase Price

Est. $4,744/mo

Inquire about this property

Contact Jeremy

$143,815

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$45,324

Profit

Revenue

$143,815

Operating Expenses

$31,776

Operating Income

$112,039

Mortgage & Taxes

$66,715

Profit (Cash Flow)

$45,324

$227,470

Cash Investment

Down Payment

$197,800

Renos & Furnishing

Closing Costs

$29,670

Total

$227,470

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.92%

Cap Rate

11.32%

Return on Investment

37.24%

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

$46,939

Deductible property tax

$9,791

Your total deduction

$52,654

Your adjusted annual income

$150,000 - $52,654 = $97,346

Taxes on $97,346 (30%)

$29,204

Your old tax bill

$45,000

Your new tax bill

$29,204

Estimated tax savings

$15,796

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