BNBCalc Short Term Rental Investment Analysis 500 Locust St, Lodi, CA 95240, USA

2 bed • 1 bath • 6 guests • $309,000

BNB

Calc

Annual Revenue

$52,230

Profit (Cash Flow)

$11,516

Cap Rate

10.5%

Annual Revenue

$52,230

AirDNA projects $220/night at 65% occupancy ($52,229).

BNB Calc projects a 65% occupancy rate, $220 rate per night.

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

Return Metrics

14.89% 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)	$11,515	$23,031	$34,547	$46,063	$57,579	$115,158	$345,475
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$247,200	$247,200	$247,200	$247,200	$247,200	$247,200	$247,200
Down Payment	$61,800	$61,800	$61,800	$61,800	$61,800	$61,800	$61,800
Property Appreciation	$9,270	$18,818	$28,652	$38,782	$49,215	$106,270	$441,024
Total Return	$329,785	$350,849	$372,200	$393,845	$415,794	$530,428	$1,095,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.89%

Cap Rate

10.47%

Return on Investment

30.8%

500 Locust St Lodi, California, 95240-2324

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,482/mo

Inquire about this property

Contact Agent

$52,230

Annual Revenue

Projected nightly rate is $220/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,516

Profit

Revenue

$52,230

Operating Expenses

$19,870

Operating Income

$32,360

Mortgage & Taxes

$20,844

Profit (Cash Flow)

$11,516

$77,320

Cash Investment

Down Payment

$61,800

Renos & Furnishing

$6,250

Closing Costs

$9,270

Total

$77,320

DSCR Ratio

Strong

1.55

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.89%

Cap Rate

10.47%

Return on Investment

30.8%

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

$14,665

Deductible property tax

$3,059

Your total deduction

$19,959

Your adjusted annual income

$150,000 - $19,959 = $130,041

Taxes on $130,041 (30%)

$39,012

Your old tax bill

$45,000

Your new tax bill

$39,012

Estimated tax savings

$5,988

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