BNBCalc Short Term Rental Investment Analysis West St, Fort Bragg, CA 95437, USA

3 bed • 2 bath • 8 guests • $738,000

BNB

Calc

Annual Revenue

$107,389

Profit (Cash Flow)

$30,565

Cap Rate

10.9%

Annual Revenue

$107,389

AirDNA projects $482/night at 59% occupancy ($103,868).

BNB Calc projects a 61% occupancy rate, $482 rate per night.

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

Return Metrics

17.14% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,565	$61,130	$91,695	$122,261	$152,826	$305,653	$916,959
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$590,400	$590,400	$590,400	$590,400	$590,400	$590,400	$590,400
Down Payment	$147,600	$147,600	$147,600	$147,600	$147,600	$147,600	$147,600
Property Appreciation	$22,140	$44,944	$68,432	$92,625	$117,544	$253,810	$1,053,319
Total Return	$790,705	$844,074	$898,128	$952,886	$1,008,370	$1,297,463	$2,708,279

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.14%

Cap Rate

10.88%

Return on Investment

33.63%

West St Fort Bragg, California, 95437

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,540/mo

Inquire about this property

Contact Agent

$107,389

Annual Revenue

AirDNA projects $482/night at 59% occupancy ($103,868.08).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,565

Profit

Revenue

$107,389

Operating Expenses

$27,041

Operating Income

$80,348

Mortgage & Taxes

$49,783

Profit (Cash Flow)

$30,565

$178,240

Cash Investment

Down Payment

$147,600

Renos & Furnishing

$8,500

Closing Costs

$22,140

Total

$178,240

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.14%

Cap Rate

10.88%

Return on Investment

33.63%

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

$35,026

Deductible property tax

$7,306

Your total deduction

$128,786

Your adjusted annual income

$150,000 - $128,786 = $21,214

Taxes on $21,214 (30%)

$6,364

Your old tax bill

$45,000

Your new tax bill

$6,364

Estimated tax savings

$38,636

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