BNBCalc Short Term Rental Investment Analysis 801 Seacoast Dr, Imperial Beach, CA 91932, USA

2 bed • 2 bath • 6 guests • $1,400,000

BNB

Calc

Annual Revenue

$79,715

Profit (Cash Flow)

-$38,168

Cap Rate

4.0%

Annual Revenue

$79,715

AirDNA projects $291/night at 75% occupancy ($79,714).

BNB Calc projects a 75% occupancy rate, $291 rate per night.

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

Return Metrics

-11.61% 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)	-$38,167	-$76,335	-$114,503	-$152,671	-$190,839	-$381,679	-$1,145,039
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$13,753	$28,355	$43,858	$60,317	$77,791	$182,719	$1,120,000
Down Payment	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Property Appreciation	$42,000	$85,260	$129,817	$175,712	$222,983	$481,482	$1,998,167
Total Return	$297,585	$317,279	$339,172	$363,357	$389,935	$562,523	$2,253,128

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.61%

Cap Rate

4.01%

Return on Investment

5.35%

801 Seacoast Dr Imperial Beach, California, 91932-1802

2 bed • 2 bath • 6 guests

Purchase Price

Est. $6,715/mo

Inquire about this property

Contact Agent

$79,715

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$38,168

Profit

Revenue

$79,715

Operating Expenses

$23,443

Operating Income

$56,272

Mortgage & Taxes

$94,440

Profit (Cash Flow)

-$38,168

$328,500

Cash Investment

Down Payment

$280,000

Renos & Furnishing

$6,500

Closing Costs

$42,000

Total

$328,500

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.61%

Cap Rate

4.01%

Return on Investment

5.35%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$177,761

Your adjusted annual income

$150,000 - $177,761 = -$27,761

Taxes on -$27,761 (30%)

-$8,328

Your old tax bill

$45,000

Your new tax bill

-$8,328

Estimated tax savings

$53,328

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