BNBCalc Short Term Rental Investment Analysis CA-1, Elk, CA, USA

3 bed • 2.5 bath • 10 guests • $3,500,000

BNB

Calc

Annual Revenue

$72,873

Profit (Cash Flow)

-$185,779

Cap Rate

1.4%

Annual Revenue

$72,873

AirDNA projects $464/night at 43% occupancy ($72,873).

BNB Calc projects a 43% occupancy rate, $464 rate per night.

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

Return Metrics

-22.83% 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)	-$185,779	-$371,558	-$557,337	-$743,116	-$928,895	-$1,857,790	-$5,573,371
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,800,000	$2,800,000	$2,800,000	$2,800,000	$2,800,000	$2,800,000	$2,800,000
Down Payment	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000
Property Appreciation	$105,000	$213,150	$324,544	$439,280	$557,459	$1,203,707	$4,995,418
Total Return	$3,419,220	$3,341,591	$3,267,207	$3,196,164	$3,128,564	$2,845,916	$2,922,047

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.83%

Cap Rate

1.43%

Return on Investment

-5.7%

CA-1 Elk, California

3 bed • 2.5 bath • 10 guests

Purchase Price

Est. $16,787/mo

Inquire about this property

Contact Agent

$72,873

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$185,779

Profit

Revenue

$72,873

Operating Expenses

$22,554

Operating Income

$50,320

Mortgage & Taxes

$236,099

Profit (Cash Flow)

-$185,779

$813,625

Cash Investment

Down Payment

$700,000

Renos & Furnishing

$8,625

Closing Costs

$105,000

Total

$813,625

DSCR Ratio

Weak

0.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.83%

Cap Rate

1.43%

Return on Investment

-5.7%

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

$166,114

Deductible property tax

$34,650

Your total deduction

$533,708

Your adjusted annual income

$150,000 - $533,708 = -$383,708

Taxes on -$383,708 (30%)

-$115,112

Your old tax bill

$45,000

Your new tax bill

-$115,112

Estimated tax savings

$160,112

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