Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 13040 Wells Fargo Drive, Groveland, CA

3 bed • 2 bath • 9 guests • $500,000

BNB

Calc

Annual Revenue

$40,805

Profit (Cash Flow)

-$11,908

Cap Rate

4.4%

Annual Revenue

$40,805

AirDNA projects $286/night at 50% occupancy ($52,229). Airbtics projects $228/night at 49% occupancy ($40,805). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $228 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,840$43,688$59,635$79,891
Occupancy36%51%62%69%
Nightly Rate$184$222$249$299

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
$49,832
$187
69%
322$200❌✅❌Y / Y⭐️ 5 (62)
$70,381
$258
73%
323$160✅✅❌Y / Y⭐️ 5 (251)
$32,778
$222
37%
322$150❌❌❌Y / Y⭐️ 5 (102)
$25,162
$140
43%
321$120✅❌❌Y / Y⭐️ 5 (302)
$40,719
$199
50%
31.52$195❌❌❌Y / Y⭐️ 5 (85)
$45,779
$172
71%
322$180❌❌❌Y / Y⭐️ 5 (238)
$52,105
$203
66%
322$255✅❌✅Y / Y⭐️ 5 (98)
$25,426
$196
31%
332$185❌❌✅Y / Y⭐️ 5 (102)
$51,827
$212
64%
32.52$195❌❌✅Y / Y⭐️ 5 (89)
$47,803
$186
62%
323$222❌✅❌Y / Y⭐️ 4.5 (30)
$35,555
$174
51%
322$180❌❌✅Y / Y⭐️ 5 (64)
$66,717
$235
72%
331$250✅✅✅Y / Y⭐️ 5 (134)
$48,006
$248
52%
321$185✅❌❌Y / Y⭐️ 5 (57)
$52,599
$230
60%
321$175❌❌✅Y / Y⭐️ 5 (21)
$37,721
$246
41%
321$185✅❌❌Y / Y⭐️ 5 (102)
$38,906
$215
45%
332$200✅❌❌Y / N⭐️ 4.5 (143)
$48,667
$180
68%
321$160❌❌❌Y / Y⭐️ 5 (280)
$44,746
$227
50%
331$195❌❌✅Y / Y⭐️ 5 (61)
$77,907
$367
58%
322$0✅✅✅Y / Y⭐️ 5 (98)
$28,325
$142
51%
322$165✅❌❌Y / Y⭐️ 5 (355)
$87,803
$285
82%
321$225✅❌❌Y / Y⭐️ 5 (89)
$34,029
$243
36%
322$200✅❌❌Y / Y⭐️ 5 (54)
$43,659
$222
52%
323$175❌❌✅Y / Y⭐️ 5 (149)
$53,149
$227
62%
322$180❌❌❌Y / Y⭐️ 5 (58)
$38,147
$203
47%
322$200❌❌❌Y / Y⭐️ 5 (71)
$33,691
$232
38%
322$179✅❌❌Y / Y⭐️ 5 (224)
$36,936
$230
41%
322$200✅❌❌Y / Y⭐️ 5 (36)
$59,761
$295
53%
332$150❌❌✅Y / Y⭐️ 5 (24)
$78,811
$380
54%
322$206✅❌❌Y / Y⭐️ 4.5 (30)
$22,411
$166
35%
322$150❌❌❌Y / Y⭐️ 4.5 (83)
$38,382
$296
32%
321$339✅❌❌Y / Y⭐️ 4 (9)
$38,086
$177
56%
322$165❌❌✅Y / Y⭐️ 5 (51)
$48,301
$181
68%
31.52$225✅❌❌Y / Y⭐️ 5 (37)
$45,254
$180
66%
323$175❌❌❌Y / Y⭐️ 5 (62)

Return Metrics

-9.64% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$11,908-$23,816-$35,724-$47,632-$59,540-$119,080-$357,240
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$503,091$506,633$510,639$515,122$520,096$552,877$856,390

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.64%

Cap Rate

4.36%

Return on Investment

6.48%

property-location

13040 Wells Fargo Dr Groveland, California, 95321

3 bed • 2 bath • 9 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

-30

Airbnb Investor Score

-$11,908

Annual Profit

4.4%

Cap Rate

-9.6%

Cash on Cash

$40,805

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $286/night at 50% occupancy.Projected nightly rate is $228/night at 49% occupancy.

Top 56% of comparables

Top 46% 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.

$43,520

Avg annual revenue

49%

Avg occupancy rate

$228

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

$10k

$35k

$60k

$90k

Sign up to see the data on 40 all comparables

-$11,908

Profit

Revenue

$40,805

Operating Expenses

$18,985

Operating Income

$21,820

Mortgage & Taxes

$33,728

Profit (Cash Flow)

-$11,908

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.64%

Cap Rate

4.36%

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

$62,615

Your adjusted annual income

$150,000 - $62,615 = $87,385

Taxes on $87,385 (30%)

$26,215

Your old tax bill

$45,000

Your new tax bill

$26,215

Estimated tax savings

$18,785

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:

1973

Size:

1,336 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: -
  • Building area: 1,336 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: None
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: $40

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 09115019
  • Flood Zone: No

Tax Info

  • Year Assessed: 2016
  • Assessed Value: $53,900
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • High School: Tioga High School with 3/10 star rating