110 Cloud View Rd Sausalito, CA, 94965
3 bed β’ 3 bath β’ 9 guests
Est. $14,327/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$134,989
Annual Profit
2.2%
Cap Rate
-19.4%
Cash on Cash
$92,166
Annual Revenue
This property is projected to be in the top 59% revenue percentile compared to similar properties nearby.
Projected nightly rate is $544/night at 39% occupancy.Projected nightly rate is $407/night at 62% occupancy.
Top 57% of comparables
Top 34% of comparables
Seasonality
Sign up to view the full seasonality chart
9
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$86,164
Avg annual revenue
62%
Avg occupancy rate
$407
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$75k
$110k
$155k
Sign up to see the data on 9 all comparables
-$134,989
Profit
Revenue
$92,166
Operating Expenses
$25,662
Operating Income
$66,504
Mortgage & Taxes
$201,494
Profit (Cash Flow)
-$134,989
$695,760
Cash Investment
Down Payment
$597,400
Renos & Furnishing
$8,750
Closing Costs
$89,610
Total
$695,760
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-19.4%
Cap Rate
2.22%
STR Tax Calculator (USA)
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
$141,766
Deductible property tax
$29,571
Your total deduction
$432,114
Your adjusted annual income
$150,000 - $432,114 = -$282,114
Taxes on -$282,114 (30%)
-$84,634
Your old tax bill
$45,000
Your new tax bill
-$84,634
Estimated tax savings
$129,634
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -