BNBCalc Short Term Rental Investment Analysis 4499 Piedmont Ave, Oakland, CA 94611, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$61,346

Profit (Cash Flow)

$8,911

Cap Rate

9.1%

Annual Revenue

$61,346

AirDNA projects $247/night at 73% occupancy ($65,857).

BNB Calc projects a 68% occupancy rate, $247 rate per night.

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

Return Metrics

11.49% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,910	$17,821	$26,731	$35,642	$44,553	$89,106	$267,319
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,353	$6,889	$10,616	$14,546	$18,690	$43,037	$239,999
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$81,264	$102,980	$125,166	$147,841	$171,025	$295,318	$995,498

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.49%

Cap Rate

9.08%

Return on Investment

27.43%

4499 Piedmont Ave Oakland, California, 94611

3 bed • 2 bath • 2 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Oakland

Guide

Zoning

Market

Guide

Laws

Market Data

$61,346

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,911

Profit

Revenue

$61,346

Operating Expenses

$34,103

Operating Income

$27,243

Mortgage & Taxes

$18,333

Profit (Cash Flow)

$8,911

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Strong

1.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.49%

Cap Rate

9.08%

Return on Investment

27.43%

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

$12,557

Deductible property tax

$2,340

Your total deduction

$21,576

Your adjusted annual income

$150,000 - $21,576 = $128,424

Taxes on $128,424 (30%)

$38,527

Your old tax bill

$45,000

Your new tax bill

$38,527

Estimated tax savings

$6,473

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