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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-3.85%

Cap Rate

5.67%

Return on Investment

10.49%

815 Carroll Ave Stockton, California, 95215-6803

3 bed • 1 bath • 9 guests

Purchase Price

Est. $835/mo

Inquire about this property

Contact Agent

Stockton

Guide

Zoning

Market

Guide

Laws

Market Data

$26,385

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

-3.85%

Cap Rate

5.67%

Return on Investment

10.49%

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