BNBCalc Short Term Rental Investment Analysis 4626 Usona Rd, Mariposa, CA 95338, USA

3 bed • 2 bath • 9 guests • $245,000

BNB

Calc

Annual Revenue

$78,107

Profit (Cash Flow)

$38,347

Cap Rate

22.4%

Annual Revenue

$78,107

AirDNA projects $329/night at 65% occupancy ($78,107).

BNB Calc projects a 65% occupancy rate, $329 rate per night.

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

Return Metrics

59.13% 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)	$38,346	$76,693	$115,039	$153,386	$191,732	$383,465	$1,150,396
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,406	$4,962	$7,675	$10,555	$13,613	$31,975	$196,000
Down Payment	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000
Property Appreciation	$7,350	$14,920	$22,718	$30,749	$39,022	$84,259	$349,679
Total Return	$97,103	$145,575	$194,432	$243,691	$293,368	$548,700	$1,745,075

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.13%

Cap Rate

22.39%

Return on Investment

74.17%

4626 Usona Rd Mariposa, California, 95338-9330

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,175/mo

Inquire about this property

Contact Agent

$78,107

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$38,347

Profit

Revenue

$78,107

Operating Expenses

$23,234

Operating Income

$54,873

Mortgage & Taxes

$16,527

Profit (Cash Flow)

$38,347

$64,850

Cash Investment

Down Payment

$49,000

Renos & Furnishing

$8,500

Closing Costs

$7,350

Total

$64,850

DSCR Ratio

Strong

3.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

59.13%

Cap Rate

22.39%

Return on Investment

74.17%

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

$11,628

Deductible property tax

$2,426

Your total deduction

-$12,902

Your adjusted annual income

$150,000 - -$12,902 = $162,902

Taxes on $162,902 (30%)

$48,871

Your old tax bill

$45,000

Your new tax bill

$48,871

Estimated tax savings

-$3,871

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