BNBCalc Short Term Rental Investment Analysis 750 Stewart Canyon Rd, Fallbrook, CA 92028, USA

4 bed • 3 bath • 12 guests • $900,000

BNB

Calc

Annual Revenue

$147,193

Profit (Cash Flow)

$54,267

Cap Rate

12.8%

Annual Revenue

$147,193

AirDNA projects $441/night at 62% occupancy ($99,865).

BNB Calc projects a 62% occupancy rate, $650 rate per night.

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

Return Metrics

24.92% 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)	$54,267	$108,534	$162,801	$217,068	$271,335	$542,670	$1,628,011
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,841	$18,228	$28,194	$38,775	$50,008	$117,462	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$270,108	$361,572	$454,450	$548,801	$644,690	$1,149,657	$3,812,547

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.92%

Cap Rate

12.77%

Return on Investment

41.38%

750 Stewart Canyon Rd Fallbrook, California, 92028-8996

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

$147,193

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$54,267

Profit

Revenue

$147,193

Operating Expenses

$32,215

Operating Income

$114,978

Mortgage & Taxes

$60,711

Profit (Cash Flow)

$54,267

$217,750

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$10,750

Closing Costs

$27,000

Total

$217,750

DSCR Ratio

Strong

1.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.92%

Cap Rate

12.77%

Return on Investment

41.38%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$36,378

Your adjusted annual income

$150,000 - $36,378 = $113,622

Taxes on $113,622 (30%)

$34,087

Your old tax bill

$45,000

Your new tax bill

$34,087

Estimated tax savings

$10,913

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