Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 65057 Venus St, Joshua Tree, California, USA

4 bed • 2 bath • 4 guests • $300,000

BNB

Calc

Annual Revenue

$76,993

Profit (Cash Flow)

$33,667

Cap Rate

18.0%

Annual Revenue

$76,993

AirDNA projects $474/night at 63% occupancy ($109,069).

BNB Calc projects a 62% occupancy rate, $340 rate per night.

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

Return Metrics

42.34% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$33,667$67,334$101,001$134,668$168,336$336,672$1,010,017
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$240,000$240,000$240,000$240,000$240,000$240,000$240,000
Down Payment$60,000$60,000$60,000$60,000$60,000$60,000$60,000
Property Appreciation$9,000$18,270$27,818$37,652$47,782$103,174$428,178
Total Return$342,667$385,604$428,819$472,321$516,118$739,847$1,738,195

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

42.34%

Cap Rate

17.96%

Return on Investment

57.37%

property-location

65057 Venus St Joshua Tree, California, 92252

4 bed • 2 bath • 4 guests

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

Joshua Tree

Zoning


Laws

$76,993

Annual Revenue


AirDNA projects $474/night at 63% occupancy ($109,069.16).

Top 101% of comparables

Top 101% of comparables

$33,667

Profit

Revenue

$76,993

Operating Expenses

$23,089

Operating Income

$53,904

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$33,667

$79,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$10,500

Closing Costs

$9,000

Total

$79,500

DSCR Ratio

Strong

2.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

42.34%

Cap Rate

17.96%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$33,223

Your adjusted annual income

$150,000 - $33,223 = $116,777

Taxes on $116,777 (30%)

$35,033

Your old tax bill

$45,000

Your new tax bill

$35,033

Estimated tax savings

$9,967

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