BNBCalc Short Term Rental Investment Analysis 54902 Redwood Dr

2 bed • 1 bath • 6 guests • $199,000

BNB

Calc

Report by:

Ian Tyndall

Investor at Martyn Vacation Destinations Inc.

928-852-4038

ian.o.tyndall@gmail.com

martyn.homes

Annual Revenue

$39,432

Profit (Cash Flow)

$7,202

Cap Rate

10.4%

Annual Revenue

$39,432

AirDNA projects $235/night at 54% occupancy ($46,349). Airbtics projects $181/night at 45% occupancy ($29,749). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 54% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,563	$31,700	$41,893	$60,061
Occupancy	37%	43%	51%	66%
Nightly Rate	$150	$183	$201	$229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Mountain Cabin in Forest	$46,222	$173	73%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (239)
The GreenHouse	$45,258	$203	53%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Luxury Home (Giant Sequoias, Waterfalls, Hiking)	$70,117	$270	66%	2	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (22)
Wanderlust Cabin - Work Remote in the Sequoias	$29,841	$193	36%	2	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (35)
Little Bear Lodge	$29,609	$151	45%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (40)
Cozy two bedroom cabin with hearty Firewood Stove	$25,315	$196	32%	2	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (53)
Beautiful Mountain getaway with breathtaking view!	$12,939	$150	22%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Traditional Serene Cabin In The Woods	$18,588	$102	42%	2	1	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Mountain Cabin in a Giant Sequoia Forest	$37,491	$225	40%	2	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (15)
Shipping container cabin forest retreat for 1-4	$26,146	$150	45%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

13.84% 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)	$7,201	$14,403	$21,605	$28,807	$36,009	$72,019	$216,057
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,954	$4,030	$6,234	$8,573	$11,057	$25,972	$159,200
Down Payment	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800
Property Appreciation	$5,970	$12,119	$18,452	$24,976	$31,695	$68,439	$284,025
Total Return	$54,926	$70,353	$86,092	$102,157	$118,562	$206,230	$699,083

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.84%

Cap Rate

10.36%

Return on Investment

29.07%

54902 Redwood Dr Springville, CA, 93265

2 bed • 1 bath • 6 guests

Purchase Price

Est. $954/mo

Inquire about this property

Contact Ian

Investor at Martyn Vacation Destinations Inc.

$39,432

Annual Revenue

BNBCalc predicts this property will get $181 per night with 45% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$34,152

Avg annual revenue

45%

Avg occupancy rate

$181

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$30k

$50k

$70k

$7,202

Profit

Revenue

$39,432

Operating Expenses

$18,806

Operating Income

$20,626

Mortgage & Taxes

$13,424

Profit (Cash Flow)

$7,202

$52,020

Cash Investment

Down Payment

$39,800

Renos & Furnishing

$6,250

Closing Costs

$5,970

Total

$52,020

DSCR Ratio

Strong

1.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.84%

Cap Rate

10.36%

Return on Investment

29.07%

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

$9,445

Deductible property tax

$1,970

Your total deduction

$12,134

Your adjusted annual income

$150,000 - $12,134 = $137,866

Taxes on $137,866 (30%)

$41,360

Your old tax bill

$45,000

Your new tax bill

$41,360

Estimated tax savings

$3,640

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

17,634 sqft

Year built:

1968

Size:

680 sqft

Type:

OTHER

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Seasonal, Cabin, Vacation Residence

Stories: 2

Lot size: 17,634 sqft

Building area: 680 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 220-380-019-000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $195,743

County Est. Land Value: -

Assessed Land Value: $66,965

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/25/24	$180,000	0%	Luke D Banashek
02/23/07	$152,000	0%	Walter Biliniewicz, Eva Biliniewicz Biliniewic
07/19/06	$0	0%	Barbara K Clark
Invalid Date	$0	0%	Barbara K Clark
Invalid Date	$91,000	89%	Barbara K Clark
Invalid Date	$74,000	0%	Ella M Craig
Invalid Date	$0	0%	Ella M Craig
Invalid Date	$0	0%	Schmidt Trust

Ownership

Name: Luke D Banashek

Owner Occupied: No

Owner Mailing Address: 4027 Cartwright Ave, Studio City, Ca 91604

Years Owned: 3

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No