BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 815 Carroll Ave, Stockton, CA 95215, USA

3 bed • 1 bath • 9 guests • $174,000

BNB

Calc

Annual Revenue

$26,385

Profit (Cash Flow)

-$1,862

Cap Rate

5.7%

Annual Revenue

$26,385

AirDNA projects $129/night at 56% occupancy ($26,385).

BNB Calc projects a 56.00000000000001% occupancy rate, $129 rate per night.

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


Return Metrics

-3.85% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,862-$3,724-$5,587-$7,449-$9,311-$18,623-$55,870
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,709$3,524$5,450$7,496$9,668$22,709$139,200
Down Payment$34,800$34,800$34,800$34,800$34,800$34,800$34,800
Property Appreciation$5,220$10,596$16,134$21,838$27,713$59,841$248,343
Total Return$39,867$45,196$50,798$56,685$62,870$98,727$366,473

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.85%

Cap Rate

5.67%

Return on Investment

10.49%

property-location

815 Carroll Ave Stockton, California, 95215-6803

3 bed • 1 bath • 9 guests

Est. $835/mo

Agent

Inquire about this property

Contact Agent

Stockton

Guide

Zoning

Market

Guide


Laws


Market Data

$26,385

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$1,862

Profit

Revenue

$26,385

Operating Expenses

$16,510

Operating Income

$9,875

Mortgage & Taxes

$11,737

Profit (Cash Flow)

-$1,862

$48,270

Cash Investment

Down Payment

$34,800

Renos & Furnishing

$8,250

Closing Costs

$5,220

Total

$48,270

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.85%

Cap Rate

5.67%

Profit (Cummulative)

-$1,862

$1,709

$8,250

$5,220

$0

Total Gain

$5,067

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

$8,258

Deductible property tax

$1,723

Your total deduction

$20,239

Your adjusted annual income

$150,000 - $20,239 = $129,761


Taxes on $129,761 (30%)

$38,928

Your old tax bill

$45,000

Your new tax bill

$38,928


Estimated tax savings

$6,072

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