BNBCalc Short Term Rental Investment Analysis 846 Southwood Blvd, Incline Village, NV 89451, USA

4 bed • 3 bath • 12 guests • $1,300,000

BNB

Calc

Annual Revenue

$89,719

Profit (Cash Flow)

-$22,719

Cap Rate

5.0%

Annual Revenue

$89,719

AirDNA projects $534/night at 46% occupancy ($89,718).

BNB Calc projects a 46% occupancy rate, $534 rate per night.

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

Return Metrics

-7.33% 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)	-$22,718	-$45,437	-$68,156	-$90,875	-$113,593	-$227,187	-$681,563
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,040,000	$1,040,000	$1,040,000	$1,040,000	$1,040,000	$1,040,000	$1,040,000
Down Payment	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Property Appreciation	$39,000	$79,170	$120,545	$163,161	$207,056	$447,091	$1,855,441
Total Return	$1,316,281	$1,333,732	$1,352,388	$1,372,286	$1,393,462	$1,519,903	$2,473,877

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.33%

Cap Rate

4.99%

Return on Investment

9.37%

846 Southwood Blvd Incline Village, Nevada, 89451

4 bed • 3 bath • 12 guests

Purchase Price

Est. $6,235/mo

Inquire about this property

Contact Agent

$89,719

Annual Revenue

Projected nightly rate is $534/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$22,719

Profit

Revenue

$89,719

Operating Expenses

$24,743

Operating Income

$64,975

Mortgage & Taxes

$87,694

Profit (Cash Flow)

-$22,719

$309,750

Cash Investment

Down Payment

$260,000

Renos & Furnishing

$10,750

Closing Costs

$39,000

Total

$309,750

DSCR Ratio

Weak

0.74

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.33%

Cap Rate

4.99%

Return on Investment

9.37%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$152,991

Your adjusted annual income

$150,000 - $152,991 = -$2,991

Taxes on -$2,991 (30%)

-$897

Your old tax bill

$45,000

Your new tax bill

-$897

Estimated tax savings

$45,897

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