BNBCalc Short Term Rental Investment Analysis 4960 Dunman Ave, Woodland Hills, CA 91364, USA

3 bed • 2 bath • 8 guests • $810,000

BNB

Calc

Annual Revenue

$119,245

Profit (Cash Flow)

$36,023

Cap Rate

11.2%

Annual Revenue

$119,245

AirDNA projects $424/night at 77% occupancy ($119,244).

BNB Calc projects a 77% occupancy rate, $424 rate per night.

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

Return Metrics

18.49% 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)	$36,022	$72,045	$108,068	$144,091	$180,114	$360,229	$1,080,689
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,957	$16,405	$25,375	$34,897	$45,007	$105,716	$648,000
Down Payment	$162,000	$162,000	$162,000	$162,000	$162,000	$162,000	$162,000
Property Appreciation	$24,300	$49,329	$75,108	$101,662	$129,012	$278,572	$1,156,082
Total Return	$230,280	$299,780	$370,553	$442,651	$516,134	$906,518	$3,046,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.49%

Cap Rate

11.19%

Return on Investment

35.05%

4960 Dunman Ave Los Angeles, California, 91364-2721

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,885/mo

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$119,245

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$36,023

Profit

Revenue

$119,245

Operating Expenses

$28,582

Operating Income

$90,663

Mortgage & Taxes

$54,640

Profit (Cash Flow)

$36,023

$194,800

Cash Investment

Down Payment

$162,000

Renos & Furnishing

$8,500

Closing Costs

$24,300

Total

$194,800

DSCR Ratio

Strong

1.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.49%

Cap Rate

11.19%

Return on Investment

35.05%

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

$38,443

Deductible property tax

$8,019

Your total deduction

$45,395

Your adjusted annual income

$150,000 - $45,395 = $104,605

Taxes on $104,605 (30%)

$31,381

Your old tax bill

$45,000

Your new tax bill

$31,381

Estimated tax savings

$13,619

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