BNBCalc Short Term Rental Investment Analysis 725 Fairview Blvd #27, Incline Village, NV 89451, USA

4 bed • 4 bath • 14 guests • $1,300,000

BNB

Calc

Annual Revenue

$56,248

Profit (Cash Flow)

-$51,839

Cap Rate

2.8%

Annual Revenue

$56,248

AirDNA projects $280/night at 55% occupancy ($56,247).

BNB Calc projects a 55.00000000000001% occupancy rate, $280 rate per night.

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

Return Metrics

-16.72% 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)	-$51,838	-$103,677	-$155,515	-$207,354	-$259,192	-$518,385	-$1,555,155
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,771	$26,330	$40,725	$56,008	$72,234	$169,668	$1,040,000
Down Payment	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Property Appreciation	$39,000	$79,170	$120,545	$163,161	$207,056	$447,091	$1,855,441
Total Return	$259,932	$261,823	$265,755	$271,816	$280,098	$358,374	$1,600,285

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.72%

Cap Rate

2.75%

Return on Investment

-0.02%

725 Fairview Blvd Incline Village, Nevada, 89451

4 bed • 4 bath • 14 guests

Purchase Price

Est. $6,235/mo

Inquire about this property

Contact Agent

$56,248

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$51,839

Profit

Revenue

$56,248

Operating Expenses

$20,392

Operating Income

$35,855

Mortgage & Taxes

$87,694

Profit (Cash Flow)

-$51,839

$310,000

Cash Investment

Down Payment

$260,000

Renos & Furnishing

$11,000

Closing Costs

$39,000

Total

$310,000

DSCR Ratio

Weak

0.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.72%

Cap Rate

2.75%

Return on Investment

-0.02%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$182,145

Your adjusted annual income

$150,000 - $182,145 = -$32,145

Taxes on -$32,145 (30%)

-$9,644

Your old tax bill

$45,000

Your new tax bill

-$9,644

Estimated tax savings

$54,644

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