BNBCalc Short Term Rental Investment Analysis 4551 Baja Mission Rd, Fallbrook, CA 92028, USA

5 bed • 3 bath • 12 guests • $1,000,000

BNB

Calc

Annual Revenue

$201,797

Profit (Cash Flow)

$67,575

Cap Rate

13.5%

Annual Revenue

$201,797

AirDNA projects $703/night at 63% occupancy ($161,762).

BNB Calc projects a 65% occupancy rate, $850 rate per night.

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

Return Metrics

27.83% 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)	$67,575	$135,150	$202,725	$270,300	$337,875	$675,751	$2,027,254
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$307,399	$416,304	$526,779	$638,893	$752,714	$1,350,182	$4,454,516

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.83%

Cap Rate

13.5%

Return on Investment

44.24%

4551 Baja Mission Rd Fallbrook, California, 92028-9478

5 bed • 3 bath • 12 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$201,797

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$67,575

Profit

Revenue

$201,797

Operating Expenses

$66,765

Operating Income

$135,032

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$67,575

$242,750

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$12,750

Closing Costs

$30,000

Total

$242,750

DSCR Ratio

Strong

2.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.83%

Cap Rate

13.5%

Return on Investment

44.24%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$33,253

Your adjusted annual income

$150,000 - $33,253 = $116,747

Taxes on $116,747 (30%)

$35,024

Your old tax bill

$45,000

Your new tax bill

$35,024

Estimated tax savings

$9,976

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