BNBCalc Short Term Rental Investment Analysis 63973 Gold Nugget Road, Joshua Tree, CA 92252, USA

4 bed • 4 bath • 14 guests • $1,400,000

BNB

Calc

Report by:

serdmann1@gmail.com

Annual Revenue

$174,046

Profit (Cash Flow)

$43,900

Cap Rate

9.9%

Annual Revenue

$174,046

AirDNA projects $722/night at 66% occupancy ($174,046).

BNB Calc projects a 66% occupancy rate, $722 rate per night.

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

Return Metrics

13.18% 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)	$43,900	$87,800	$131,701	$175,601	$219,502	$439,004	$1,317,014
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$13,753	$28,355	$43,858	$60,317	$77,791	$182,719	$1,120,000
Down Payment	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Property Appreciation	$42,000	$85,260	$129,817	$175,712	$222,983	$481,482	$1,998,167
Total Return	$379,654	$481,416	$585,377	$691,631	$800,277	$1,383,207	$4,715,182

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.18%

Cap Rate

9.88%

Return on Investment

29.92%

63973 Gold Nugget Rd Joshua Tree, California, 92252

4 bed • 4 bath • 14 guests

Purchase Price

Est. $6,715/mo

Inquire about this property

Contact Agent

$174,046

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$43,900

Profit

Revenue

$174,046

Operating Expenses

$35,706

Operating Income

$138,340

Mortgage & Taxes

$94,440

Profit (Cash Flow)

$43,900

$333,000

Cash Investment

Down Payment

$280,000

Renos & Furnishing

$11,000

Closing Costs

$42,000

Total

$333,000

DSCR Ratio

Strong

1.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.18%

Cap Rate

9.88%

Return on Investment

29.92%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$96,313

Your adjusted annual income

$150,000 - $96,313 = $53,687

Taxes on $53,687 (30%)

$16,106

Your old tax bill

$45,000

Your new tax bill

$16,106

Estimated tax savings

$28,894

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