BNBCalc Short Term Rental Investment Analysis 7458 Yosemite Park Way

3 bed • 2 bath • 6 guests • $709,000

BNB

Calc

Annual Revenue

$132,080

Profit (Cash Flow)

$53,402

Cap Rate

14.3%

Annual Revenue

$132,080

AirDNA projects $546/night at 66% occupancy ($131,619). Airbtics projects $574/night at 63% occupancy ($132,079). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 63% occupancy rate, $574 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$100,074	$131,385	$147,806	$173,349
Occupancy	60%	64%	70%	75%
Nightly Rate	$446	$546	$710	$779

Seasonality (Profit by Month)

Return Metrics

31.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$53,402	$106,804	$160,206	$213,609	$267,011	$534,022	$1,602,068
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,965	$14,360	$22,211	$30,546	$39,395	$92,534	$567,200
Down Payment	$141,800	$141,800	$141,800	$141,800	$141,800	$141,800	$141,800
Property Appreciation	$21,270	$43,178	$65,743	$88,985	$112,925	$243,836	$1,011,929
Total Return	$223,437	$306,142	$389,961	$474,941	$561,132	$1,012,194	$3,322,997

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.12%

Cap Rate

14.27%

Return on Investment

47.58%

7458 Yosemite Park Way TUOLUMNE MEADOWS, California, 95389

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,401/mo

Inquire about this property

Contact Agent

$709,000

Zestimate

$132,080

Annual Revenue

BNBCalc predicts this property will get $574 per night with 63% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$53,402

Profit

Revenue

$132,080

Operating Expenses

$30,850

Operating Income

$101,229

Mortgage & Taxes

$47,827

Profit (Cash Flow)

$53,402

$171,570

Cash Investment

Down Payment

$141,800

Renos & Furnishing

$8,500

Closing Costs

$21,270

Total

$171,570

DSCR Ratio

Strong

2.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.12%

Cap Rate

14.27%

Return on Investment

47.58%

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

$33,650

Deductible property tax

$7,019

Your total deduction

$13,587

Your adjusted annual income

$150,000 - $13,587 = $136,413

Taxes on $136,413 (30%)

$40,924

Your old tax bill

$45,000

Your new tax bill

$40,924

Estimated tax savings

$4,076

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

10,890 sqft

Year built:

1971

Size:

1,152 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
7326 Yosemite Park Way	3	2	1,769	-	10,454	1981	$1,050,000	-
7304 Buck Brush Ln	3	2	2,098	-	10,890	1972	$1,205,000	56
7182 Manzanita Ln	-	-	0	-	15,681	-	$0	-
7261 Yosemite Park Way	6	6	2,955	-	16,552	1997	$0	-
7230 Yosemite Park Way	2	2	0	-	10,454	-	$940,000	88
7489 Henness Ridge Rd	3	2	0	-	13,939	-	$1,200,000	6
7515 Henness Cir	1	1	0	-	10,890	-	$0	161
7460 Henness Ridge Rd	-	-	0	-	13,068	-	$0	-
7299 Yosemite Park Way	7	3	2,728	-	11,761	1978	$1,750,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 0

Lot size: 10,890 sqft

Building area: 1,152 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 210

Land Use: Residential

Parcel Number: 006-120-010000

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2023

Assessed Value: $159,446

County Est. Land Value: -

Assessed Land Value: $53,700

County Est. Structure Value: -

Market Estimate: $1,308,001

Sale history

Date	Sale Price	% Financed	Buyer
06/06/13	$0	0%	Kroon,Tust A Family Trust
01/21/13	$0	0%	Thomas S Kroon
01/21/13	$0	0%	Kroon Family Trust
Invalid Date	$100,000	0%	Kroon Trust

Ownership

Name: Kroon,Tust A Family Trust

Owner Occupied: No

Owner Mailing Address: Po Box 2325, Oakhurst, Ca 93644

Years Owned: 317

Home Equity: $139,300

Mortgage Balance Remaining: $92,400

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No