BNBCalc Short Term Rental Investment Analysis 734 Halifax Ln, Oxnard, CA 93035, USA

4 bed • 2.5 bath • 8 guests • $545,000

BNB

Calc

Annual Revenue

$73,049

Profit (Cash Flow)

$18,087

Cap Rate

9.3%

Annual Revenue

$73,049

AirDNA projects $946/night at 50% occupancy ($172,760).

BNB Calc projects a 50% occupancy rate, $400 rate per night.

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

Return Metrics

13.3% 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)	$18,086	$36,173	$54,260	$72,347	$90,434	$180,868	$542,604
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,317	$12,964	$19,959	$27,318	$35,062	$80,284	$435,999
Down Payment	$109,000	$109,000	$109,000	$109,000	$109,000	$109,000	$109,000
Property Appreciation	$16,350	$33,190	$50,536	$68,402	$86,804	$187,434	$777,858
Total Return	$149,754	$191,328	$233,755	$277,068	$321,300	$557,586	$1,865,462

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.3%

Cap Rate

9.26%

Return on Investment

29.97%

734 Halifax Ln Oxnard, California, 93035-1277

4 bed • 2.5 bath • 8 guests

Purchase Price

Est. $2,614/mo

Inquire about this property

Contact Agent

Oxnard

Guide

Zoning

Guide

Laws

$73,049

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,087

Profit

Revenue

$73,049

Operating Expenses

$22,576

Operating Income

$50,472

Mortgage & Taxes

$32,386

Profit (Cash Flow)

$18,087

$135,975

Cash Investment

Down Payment

$109,000

Renos & Furnishing

$10,625

Closing Costs

$16,350

Total

$135,975

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.3%

Cap Rate

9.26%

Return on Investment

29.97%

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

$21,941

Deductible property tax

$3,979

Your total deduction

$36,408

Your adjusted annual income

$150,000 - $36,408 = $113,592

Taxes on $113,592 (30%)

$34,078

Your old tax bill

$45,000

Your new tax bill

$34,078

Estimated tax savings

$10,922

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