BNBCalc Short Term Rental Investment Analysis 522 Barney Way, West Point, CA 95255, USA

1 bed • 1 bath • 4 guests • $125,000

BNB

Calc

Annual Revenue

$78,805

Profit (Cash Flow)

$53,630

Cap Rate

43.9%

Annual Revenue

$78,805

AirDNA projects $232/night at 62% occupancy ($52,536).

BNB Calc projects a 93% occupancy rate, $232 rate per night.

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

Return Metrics

40.32% 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)	$53,630	$107,260	$160,891	$214,521	$268,151	$536,303	$1,608,911
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$3,750	$7,612	$11,590	$15,688	$19,909	$42,989	$178,407
Total Return	$182,380	$239,873	$297,482	$355,210	$413,061	$704,293	$1,912,319

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.32%

Cap Rate

43.9%

Return on Investment

43.14%

522 Barney Way West Point, California, 95255

1 bed • 1 bath • 4 guests

Purchase Price

Est. $600/mo

Inquire about this property

Contact Agent

$78,805

Annual Revenue

AirDNA projects $232/night at 62% occupancy ($52,536.69).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$53,630

Profit

Revenue

$78,805

Operating Expenses

$23,925

Operating Income

$54,880

Mortgage & Taxes

$1,250

Profit (Cash Flow)

$53,630

$133,000

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$4,250

Closing Costs

$3,750

Total

$133,000

DSCR Ratio

Strong

43.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.32%

Cap Rate

43.9%

Return on Investment

43.14%

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

Deductible property tax

$1,250

Your total deduction

-$39,398

Your adjusted annual income

$150,000 - -$39,398 = $189,398

Taxes on $189,398 (30%)

$56,820

Your old tax bill

$45,000

Your new tax bill

$56,820

Estimated tax savings

-$11,820

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