BNBCalc Short Term Rental Investment Analysis 517 Camino Del Mar, Del Mar, CA 92014, USA

2 bed • 2 bath • 6 guests • $1,600,000

BNB

Calc

Annual Revenue

$89,996

Profit (Cash Flow)

-$18,446

Cap Rate

4.2%

Annual Revenue

$89,996

AirDNA projects $352/night at 77% occupancy ($98,995).

BNB Calc projects a 70% occupancy rate, $352 rate per night.

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

Return Metrics

-4.92% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$18,445	-$36,891	-$55,337	-$73,783	-$92,229	-$184,458	-$553,375
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,279,999	$1,279,999	$1,279,999	$1,279,999	$1,279,999	$1,279,999	$1,279,999
Down Payment	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Property Appreciation	$48,000	$97,440	$148,363	$200,814	$254,838	$550,266	$2,283,619
Total Return	$1,629,554	$1,660,548	$1,693,025	$1,727,030	$1,762,609	$1,965,807	$3,330,244

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.92%

Cap Rate

4.15%

Return on Investment

13.92%

517 Camino Del Mar Del Mar, California, 92014-3005

2 bed • 2 bath • 6 guests

Purchase Price

Est. $7,674/mo

Inquire about this property

Contact Agent

$89,996

Annual Revenue

AirDNA projects $352/night at 77% occupancy ($98,995.73).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$18,446

Profit

Revenue

$89,996

Operating Expenses

$23,519

Operating Income

$66,477

Mortgage & Taxes

$84,922

Profit (Cash Flow)

-$18,446

$374,500

Cash Investment

Down Payment

$320,000

Renos & Furnishing

$6,500

Closing Costs

$48,000

Total

$374,500

DSCR Ratio

Weak

0.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.92%

Cap Rate

4.15%

Return on Investment

13.92%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$50,247

Deductible property tax

$11,680

Your total deduction

$353,503

Your adjusted annual income

$150,000 - $353,503 = -$203,503

Taxes on -$203,503 (30%)

-$61,051

Your old tax bill

$45,000

Your new tax bill

-$61,051

Estimated tax savings

$106,051