13081 Davos Dr Truckee, California, 96161-6511
3 bed • 2 bath • 9 guests
Est. $2,873/mo

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
05/17/11 | $0 | 0% | Buck,D G & K L Living Trust |
04/13/05 | $465,000 | 0% | Buck,Darryl G |
Invalid Date | $72,500 | 0% | 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