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

3 bed • 2 bath • 8 guests • $450,000

BNB

Calc

Report by:

robflaus@gmail.com

Annual Revenue

$63,881

Profit (Cash Flow)

-$412

Cap Rate

8.0%

Annual Revenue

$63,881

AirDNA projects $395/night at 62% occupancy ($89,448).

BNB Calc projects a 53% occupancy rate, $330 rate per night.

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

Return Metrics

-0.23% 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)	-$411	-$823	-$1,235	-$1,647	-$2,059	-$4,119	-$12,358
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,007	$6,264	$9,791	$13,611	$17,748	$44,191	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$106,095	$122,845	$140,282	$158,442	$177,362	$284,833	$1,079,909

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.23%

Cap Rate

7.95%

Return on Investment

8.99%

62250 Campanula St Joshua Tree, California, 92252

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$63,881

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$412

Profit

Revenue

$63,881

Operating Expenses

$28,094

Operating Income

$35,787

Mortgage & Taxes

$36,199

Profit (Cash Flow)

-$412

$179,000

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$80,000

Closing Costs

$9,000

Total

$179,000

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.23%

Cap Rate

7.95%

Return on Investment

8.99%

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

$28,580

Deductible property tax

$4,500

Your total deduction

$57,457

Your adjusted annual income

$150,000 - $57,457 = $92,543

Taxes on $92,543 (30%)

$27,763

Your old tax bill

$45,000

Your new tax bill

$27,763

Estimated tax savings

$17,237

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