BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.18%

Cap Rate

9.88%

Return on Investment

29.92%

property-location

63973 Gold Nugget Rd Joshua Tree, California, 92252

4 bed • 4 bath • 14 guests

Est. $6,715/mo

Agent

Inquire about this property

Contact Agent

$174,046

Annual Revenue

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

13.18%

Cap Rate

9.88%

Profit (Cummulative)

$43,900

$13,754

$11,000

$42,000

$0

Total Gain

$99,654

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