Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 10708 E Ave R 4, Littlerock, CA, 93543

4 bed • 3 bath • 12 guests • $500,000

BNB

Calc

Annual Revenue

$64,086

Profit (Cash Flow)

$8,346

Cap Rate

8.4%

Annual Revenue

$64,086

AirDNA projects $254/night at 56% occupancy ($51,952). Airbtics projects $283/night at 62% occupancy ($64,085). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $283 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,140$62,581$91,891$137,019
Occupancy47%63%80%86%
Nightly Rate$213$261$301$420

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$57,791
$226
65%
422$180❌❌✅Y / Y⭐️ 5 (25)
$57,473
$223
66%
421$150❌❌❌Y / Y⭐️ 5 (103)
$70,609
$279
65%
422$150❌❌✅Y / Y⭐️ 5 (42)
$54,666
$208
67%
422$150❌❌✅Y / Y⭐️ 5 (31)
$72,432
$304
60%
432$300✅✅❌Y / Y⭐️ 5 (18)
$58,949
$192
77%
43.52$200❌❌❌Y / Y⭐️ 5 (69)
$138,750
$713
51%
433$350✅✅✅Y / Y⭐️ 5 (90)
$40,845
$279
40%
42.52$0❌❌✅Y / Y⭐️ 5 (17)
$55,626
$165
85%
432$200❌❌❌Y / Y⭐️ 5 (122)
$58,658
$419
35%
432$258❌❌❌Y / Y⭐️ 5 (7)
$68,851
$193
92%
423$179✅❌❌Y / Y⭐️ 5 (97)
$86,340
$238
95%
431$130❌❌❌Y / Y⭐️ 4.9 (334)
$55,510
$300
49%
432$140✅✅✅Y / Y⭐️ 5 (9)
$61,448
$430
37%
42.52$200✅❌✅Y / Y⭐️ 4.5 (28)
$30,687
$222
36%
432$200❌❌❌Y / Y⭐️ 5 (7)
$54,169
$227
60%
421$150❌❌✅Y / Y⭐️ 4.3 (24)
$45,027
$187
62%
421$85❌❌❌Y / Y⭐️ 5 (52)
$58,955
$187
85%
423$50❌❌❌Y / Y⭐️ 4.9 (12)
$67,219
$380
47%
432$180✅❌✅Y / Y⭐️ 4.4 (13)
$103,297
$659
42%
432$325✅✅✅Y / Y⭐️ 5 (46)
$69,037
$259
70%
422$250❌❌❌Y / Y⭐️ 4.2 (20)
$44,947
$278
41%
42.52$240✅❌❌Y / Y⭐️ 4.5 (13)
$78,965
$261
80%
42.52$170❌❌❌Y / Y⭐️ 5 (105)
$38,914
$262
38%
421$150❌❌❌N / N⭐️ 4.8 (9)
$63,893
$281
57%
43.514$250❌❌❌Y / Y⭐️ 5 (14)
$47,595
$215
57%
434$199❌❌❌Y / Y⭐️ 5 (44)
$83,741
$286
80%
433$0✅✅✅Y / Y⭐️ 5 (24)
$39,495
$311
33%
42.51$130❌❌❌Y / Y⭐️ 4.5 (9)
$67,754
$356
52%
421$0✅✅✅Y / Y⭐️ 5 (16)
$69,845
$269
68%
432$190❌❌✅Y / Y⭐️ 4.7 (13)
$152,870
$454
92%
432$0❌❌✅Y / Y⭐️ 5 (6)
$22,803
$178
35%
4210$380✅❌❌N / Y⭐️ 4.5 (5)
$52,281
$293
47%
435$475❌❌✅Y / Y⭐️ 5 (5)
$64,924
$243
73%
4229$600❌❌✅Y / Y⭐️ 0 (1)
$46,449
$184
64%
431$150❌❌❌Y / N⭐️ 4.3 (5)
$65,880
$225
80%
422$150❌❌✅Y / Y⭐️ 4.8 (23)
$91,909
$292
86%
425$0✅❌✅Y / Y⭐️ 5 (4)
$33,556
$191
48%
425$0❌❌✅Y / Y⭐️ 0 (0)
$51,953
$167
85%
43.53$0❌❌❌Y / Y⭐️ 0 (2)
$103,711
$322
88%
42.52$0❌❌✅Y / Y⭐️ 5 (4)

Return Metrics

6.63% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,346$16,692$25,038$33,384$41,730$83,461$250,384
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$400,000$400,000$400,000$400,000$400,000$400,000$400,000
Down Payment$100,000$100,000$100,000$100,000$100,000$100,000$100,000
Property Appreciation$15,000$30,450$46,363$62,754$79,637$171,958$713,631
Total Return$523,346$547,142$571,401$596,138$621,367$755,419$1,464,015

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.63%

Cap Rate

8.41%

Return on Investment

22.47%

property-location

10708 E Ave R 4 Littlerock, California, 93543

4 bed • 3 bath • 12 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

51

Airbnb Investor Score

$8,346

Annual Profit

8.4%

Cap Rate

6.6%

Cash on Cash

$64,086

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $254/night at 56% occupancy.Projected nightly rate is $283/night at 62% occupancy.

Top 51% of comparables

Top 36% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$64,695

Avg annual revenue

62%

Avg occupancy rate

$283

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$65k

$110k

$155k

Sign up to see the data on 40 all comparables

$8,346

Profit

Revenue

$64,086

Operating Expenses

$22,011

Operating Income

$42,075

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$8,346

$125,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,750

Closing Costs

$15,000

Total

$125,750

DSCR Ratio

Acceptable

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.63%

Cap Rate

8.41%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$42,671

Your adjusted annual income

$150,000 - $42,671 = $107,329

Taxes on $107,329 (30%)

$32,199

Your old tax bill

$45,000

Your new tax bill

$32,199

Estimated tax savings

$12,801

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