BNBCalc Short Term Rental Investment Analysis 45125 Fern Dr, Mendocino, CA 95460, USA

4 bed • 2 bath • 12 guests • $825,000

BNB

Calc

Annual Revenue

$162,168

Profit (Cash Flow)

$72,355

Cap Rate

15.5%

Annual Revenue

$162,168

AirDNA projects $490/night at 74% occupancy ($132,437).

BNB Calc projects a 74% occupancy rate, $600 rate per night.

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

Return Metrics

36.13% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$72,354	$144,709	$217,063	$289,418	$361,772	$723,545	$2,170,636
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$660,000	$660,000	$660,000	$660,000	$660,000	$660,000	$660,000
Down Payment	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000
Property Appreciation	$24,750	$50,242	$76,499	$103,544	$131,401	$283,731	$1,177,491
Total Return	$922,104	$1,019,951	$1,118,563	$1,217,962	$1,318,173	$1,832,276	$4,173,128

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.13%

Cap Rate

15.51%

Return on Investment

52.53%

45125 Fern Dr Mendocino, California, 95460-9740

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,957/mo

Inquire about this property

Contact Agent

$162,168

Annual Revenue

Projected nightly rate is $490/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$72,355

Profit

Revenue

$162,168

Operating Expenses

$34,162

Operating Income

$128,006

Mortgage & Taxes

$55,652

Profit (Cash Flow)

$72,355

$200,250

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$10,500

Closing Costs

$24,750

Total

$200,250

DSCR Ratio

Strong

2.30

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.13%

Cap Rate

15.51%

Return on Investment

52.53%

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

$39,155

Deductible property tax

$8,167

Your total deduction

$10,826

Your adjusted annual income

$150,000 - $10,826 = $139,174

Taxes on $139,174 (30%)

$41,752

Your old tax bill

$45,000

Your new tax bill

$41,752

Estimated tax savings

$3,248

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