BNBCalc Short Term Rental Investment Analysis 62250 Campanula St, Joshua Tree, CA 92252, USA

3 bed • 3 bath • 8 guests • $550,000

BNB

Calc

Report by:

moijan14@gmail.com

Annual Revenue

$103,510

Profit (Cash Flow)

$39,873

Cap Rate

14.0%

Annual Revenue

$103,510

AirDNA projects $436/night at 65% occupancy ($103,510).

BNB Calc projects a 65% occupancy rate, $436 rate per night.

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

Return Metrics

29.48% 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)	$39,872	$79,745	$119,617	$159,490	$199,362	$398,725	$1,196,176
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,403	$11,139	$17,230	$23,696	$30,560	$71,782	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$171,775	$234,379	$297,847	$362,216	$427,524	$769,662	$2,531,171

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.48%

Cap Rate

13.99%

Return on Investment

45.67%

62250 Campanula St Joshua Tree, California, 92252

3 bed • 3 bath • 8 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

Joshua Tree

Zoning

Laws

$103,510

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$39,873

Profit

Revenue

$103,510

Operating Expenses

$26,536

Operating Income

$76,974

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$39,873

$135,250

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$8,750

Closing Costs

$16,500

Total

$135,250

DSCR Ratio

Strong

2.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.48%

Cap Rate

13.99%

Return on Investment

45.67%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$15,822

Your adjusted annual income

$150,000 - $15,822 = $134,178

Taxes on $134,178 (30%)

$40,253

Your old tax bill

$45,000

Your new tax bill

$40,253

Estimated tax savings

$4,747

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