BNBCalc Short Term Rental Investment Analysis 503 S Casita St, Anaheim, CA 92805, USA

3 bed • 2.5 bath • 8 guests • $675,000

BNB

Calc

Annual Revenue

$116,031

Profit (Cash Flow)

$42,333

Cap Rate

13.0%

Annual Revenue

$116,031

AirDNA projects $361/night at 88% occupancy ($116,030).

BNB Calc projects a 88% occupancy rate, $361 rate per night.

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

Return Metrics

25.83% 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)	$42,333	$84,666	$127,000	$169,333	$211,666	$423,333	$1,270,000
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,631	$13,671	$21,146	$29,081	$37,506	$88,097	$540,000
Down Payment	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000
Property Appreciation	$20,250	$41,107	$62,590	$84,718	$107,510	$232,143	$963,402
Total Return	$204,214	$274,445	$345,736	$418,133	$491,683	$878,574	$2,908,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.83%

Cap Rate

13.01%

Return on Investment

42.23%

503 S Casita St Anaheim, California, 92805

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $3,238/mo

Inquire about this property

Contact Agent

Anaheim

Guide

Zoning

Market

Guide

Laws

Market Data

$116,031

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$42,333

Profit

Revenue

$116,031

Operating Expenses

$28,164

Operating Income

$87,867

Mortgage & Taxes

$45,533

Profit (Cash Flow)

$42,333

$163,875

Cash Investment

Down Payment

$135,000

Renos & Furnishing

$8,625

Closing Costs

$20,250

Total

$163,875

DSCR Ratio

Strong

1.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.83%

Cap Rate

13.01%

Return on Investment

42.23%

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

$32,036

Deductible property tax

$6,682

Your total deduction

$25,728

Your adjusted annual income

$150,000 - $25,728 = $124,272

Taxes on $124,272 (30%)

$37,282

Your old tax bill

$45,000

Your new tax bill

$37,282

Estimated tax savings

$7,718

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