BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 13081 Davos Dr

3 bed • 2 bath • 9 guests • $599,000

BNB

Calc

Report by:

Brandon Perry

brandonperry0@gmail.com

Annual Revenue

$71,241

Profit (Cash Flow)

$7,893

Cap Rate

8.1%

Annual Revenue

$71,241

AirDNA projects $415/night at 47% occupancy ($71,240). Airbtics projects $309/night at 47% occupancy ($53,044). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 47% occupancy rate, $415 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,496$54,599$76,557$94,774
Occupancy39%48%56%64%
Nightly Rate$257$288$349$376

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
Changos' Chalet-Upscale Cabin in Tahoe Donner HOA!
$75,185
$339
57%
332$250✅✅❌Y / Y⭐️ 5 (72)
3BR Bright, Cozy Tahoe Donner Cabin
$106,966
$360
75%
332$230✅✅❌Y / Y⭐️ 5 (11)
Gorgeous Custom Craftsman-style in Tahoe Donner
$54,079
$333
41%
332$250✅❌❌Y / Y⭐️ 4.9 (59)
Quiet 3BR Mountainview Dog Friendly | Pool
$35,738
$249
34%
332$277✅✅✅Y / Y⭐️ 4.7 (108)
Classic Donner Cabin w/ family friendly amenities
$70,897
$366
48%
322$200✅❌✅Y / Y⭐️ 4.9 (75)
SWEET Tahoe Donner Nordic Home
$40,231
$260
37%
323$225✅❌❌Y / Y⭐️ 4.8 (22)
Relaxing Tahoe Donner Mountain Getaway
$61,552
$260
57%
332$245✅✅❌Y / Y⭐️ 5 (37)
Emerald by AvantStay | Tahoe Donner Mtn Retreat
$64,074
$225
70%
321$356✅✅✅Y / Y⭐️ 4.7 (6)
Fun 3BR | Pool | Hot Tub | Dock | Sauna
$55,879
$299
44%
322$277✅✅❌Y / Y⭐️ 4.5 (105)
Graystone Retreat - Hot Tub & Amenity Access
$76,911
$384
51%
321$364✅✅❌Y / Y⭐️ 4.8 (7)
Tahoe Donner Cabin - great location & features!
$57,780
$274
55%
322$195❌❌❌Y / Y⭐️ 5 (87)
Northwoods Charmer*Beautifully Decorated!
$44,281
$247
41%
321$248✅✅✅Y / Y⭐️ 4.6 (5)
Tahoe A-Frame Magic!
$101,229
$496
54%
322$75❌❌✅Y / Y⭐️ 4.8 (46)
Zurich Hideaway*Large Condo*Krell
$28,357
$255
27%
321$165✅✅✅Y / Y⭐️ 4.4 (5)
*NEW*Cozy Tahoe Donner*Walk to Clubhouse
$30,899
$288
26%
321$193✅❌❌Y / Y⭐️ 4.4 (5)

Return Metrics

5.39% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,892$15,785$23,678$31,571$39,464$78,928$236,786
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$5,884$12,132$18,765$25,807$33,283$78,178$479,200
Down Payment$119,800$119,800$119,800$119,800$119,800$119,800$119,800
Property Appreciation$17,970$36,479$55,543$75,179$95,405$206,005$854,930
Total Return$151,547$184,197$217,787$252,358$287,953$482,912$1,690,716

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.39%

Cap Rate

8.06%

Return on Investment

21.7%

property-location

13081 Davos Dr Truckee, California, 96161-6511

3 bed • 2 bath • 9 guests

Est. $2,873/mo

Agent

This property is for sale!

Contact Agent

$71,241

Annual Revenue

BNBCalc predicts this property will get $309 per night with 47% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Top 48% of comparables

Top 8% 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.

$60,270

Avg annual revenue

47%

Avg occupancy rate

$309

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

$25k

$55k

$80k

$110k

Sign up to see the data on 15 all comparables

$7,893

Profit

Revenue

$71,241

Operating Expenses

$22,941

Operating Income

$48,300

Mortgage & Taxes

$40,407

Profit (Cash Flow)

$7,893

$146,270

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$8,500

Closing Costs

$17,970

Total

$146,270

DSCR Ratio

Acceptable

1.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.39%

Cap Rate

8.06%

Profit (Cummulative)

$7,893

$5,885

$8,500

$17,970

$0

Total Gain

$31,748

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

$28,429

Deductible property tax

$5,930

Your total deduction

$41,412

Your adjusted annual income

$150,000 - $41,412 = $108,588


Taxes on $108,588 (30%)

$32,576

Your old tax bill

$45,000

Your new tax bill

$32,576


Estimated tax savings

$12,424

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:

16,988 sqft

Year built:

1973

Size:

1,248 sqft

Type:

SFR

Parking:

-

Heating:

BASEBOARD

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 16,988 sqft
  • Building area: 1,248 sqft
  • Garage: No
  • Heating: Baseboard
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R
  • Land Use: Residential
  • Parcel Number: 044-080-020-000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $624,456
  • County Est. Land Value: -
  • Assessed Land Value: $262,720
  • County Est. Structure Value: -
  • Market Estimate: $973,005


Sale history

DateSale Price% FinancedBuyer
05/17/11$00%Buck,D G & K L Living Trust
04/13/05$465,0000%Buck,Darryl G
Invalid Date$72,5000%James R Radebold, Karen L Radebold

Ownership

  • Name:
  • Owner Occupied: No
  • Owner Mailing Address: 541 Diego Rivera Ln, Arroyo Grande, Ca 93420
  • Years Owned: 230
  • Home Equity: $812,000
  • Mortgage Balance Remaining: $198,000
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Middle School: Alder Creek Middle School with 7/10 star rating
  • High School: Tahoe Truckee High School with 7/10 star rating