BNBCalc Short Term Rental Investment Analysis 88 Riverview Ln, Orick, CA 95555, USA

3 bed • 2 bath • 8 guests • $375,000

BNB

Calc

Annual Revenue

$47,562

Profit (Cash Flow)

$3,003

Cap Rate

7.5%

Annual Revenue

$47,562

AirDNA projects $383/night at 34% occupancy ($47,562).

BNB Calc projects a 34% occupancy rate, $383 rate per night.

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

Return Metrics

3.16% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,002	$6,005	$9,008	$12,010	$15,013	$30,026	$90,080
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$389,252	$403,842	$418,780	$434,076	$449,741	$533,995	$1,000,303

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.16%

Cap Rate

7.54%

Return on Investment

18.93%

88 Riverview Ln Orick, California, 95555

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,799/mo

Inquire about this property

Contact Agent

$47,562

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,003

Profit

Revenue

$47,562

Operating Expenses

$19,263

Operating Income

$28,299

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$3,003

$94,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$8,500

Closing Costs

$11,250

Total

$94,750

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.16%

Cap Rate

7.54%

Return on Investment

18.93%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$35,321

Your adjusted annual income

$150,000 - $35,321 = $114,679

Taxes on $114,679 (30%)

$34,404

Your old tax bill

$45,000

Your new tax bill

$34,404

Estimated tax savings

$10,596

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