$48,976
Annual Revenue
BNBCalc predicts this property will get $203 per night with 69% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 74% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$51,296
Avg annual revenue
69%
Avg occupancy rate
$200
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 15 all comparables
-$14,918
Profit
Revenue
$48,976
Operating Expenses
$20,047
Operating Income
$28,929
Mortgage & Taxes
$43,847
Profit (Cash Flow)
-$14,918
$156,000
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$6,500
Closing Costs
$19,500
Total
$156,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.56%
Cap Rate
4.45%
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
$30,850
Deductible property tax
$6,435
Your total deduction
$50,813
Your adjusted annual income
$150,000 - $50,813 = $99,187
Taxes on $99,187 (30%)
$29,756
Your old tax bill
$45,000
Your new tax bill
$29,756
Estimated tax savings
$15,244
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:
80,758 sqft
Year built:
2003
Size:
1,376 sqft
Type:
CONDO
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 12608 Carmel Country Rd Unit 34 | 2 | 3 | 1,050 | - | 38,292 | 1994 | $905,000 | 256 |
| 3877 Pell Pl Unit 311 | 2 | 2 | 1,052 | - | 93,496 | 2005 | $950,000 | 21 |
| 12618 Carmel Country Rd Unit 68 | 2 | 3 | 1,178 | - | 46,589 | 1991 | $1,077,000 | 27 |
| 12360 Carmel Country Rd # B306 | 1 | 1 | 800 | - | 139,737 | 2003 | $682,000 | 20 |
| 3862 Quarter Mile Dr | 3 | 3 | 1,947 | - | 99,761 | 2003 | $1,536,000 | 14 |
| 3756 Mykonos Ln Unit 96 | 2 | 3 | 1,202 | - | 61,070 | 2002 | $1,080,000 | 40 |
| 3835 Elijah Ct Unit 524 | 2 | 2 | 1,102 | - | 308,849 | 2002 | $867,500 | - |
| 3767 Ruette De Vl | 3 | 3 | 1,532 | - | 181,848 | 1995 | $907,000 | - |
| 3887 Pell Pl Unit 422 | 1 | 1 | 748 | - | 107,364 | 2006 | $730,000 | 39 |
| 3835 Elijah Ct Unit 513 | 1 | 1 | 808 | - | 308,849 | 2002 | $690,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 0
- Lot size: 80,758 sqft
- Building area: 1,376 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1:SINGLE FAM-RES
- Land Use: Residential
- Parcel Number: 307-022-37-50
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $430,987
- County Est. Land Value: -
- Assessed Land Value: $252,435
- County Est. Structure Value: -
Market Estimate: $1,063,137
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | Carmel Heights Lp |
Ownership
- Name: Carmel Heights Lp
- Owner Occupied: No
- Owner Mailing Address: 9889 Black Gold Rd, La Jolla, Ca 92037
- Years Owned: 165
- Home Equity: $99,300
- Mortgage Balance Remaining: $214,500
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Torrey Pines High School with 9/10 star rating