13040 Wells Fargo Dr Groveland, California, 95321
3 bed • 2 bath • 9 guests
Est. $259/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$18,184
Annual Profit
40.5%
Cap Rate
87.0%
Cash on Cash
$40,805
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $286/night at 50% occupancy ($52,229.89). Airbtics projects $249/night at 49% occupancy ($40,805).
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$90k
Sign up to see the data on 40 all comparables
$18,184
Profit
Revenue
$40,805
Operating Expenses
$18,985
Operating Income
$21,820
Mortgage & Taxes
$3,636
Profit (Cash Flow)
$18,184
$20,897
Cash Investment
Down Payment
$10,780
Renos & Furnishing
$8,500
Closing Costs
$1,617
Total
$20,897
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
87.01%
Cap Rate
40.48%
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
$2,558
Deductible property tax
$534
Your total deduction
-$4,182
Your adjusted annual income
$150,000 - -$4,182 = $154,182
Taxes on $154,182 (30%)
$46,255
Your old tax bill
$45,000
Your new tax bill
$46,255
Estimated tax savings
-$1,255
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