13370 Ramona Dr Desert Hot Springs, California, 92240
3 bed • 2 bath • 9 guests
Est. $2,086/mo
Inquire about this property
Contact Agent
$457,500
Zestimate
$56,408
Annual Revenue
BNBCalc predicts this property will get $297 per night with 52% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 53% 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.
$57,383
Avg annual revenue
52%
Avg occupancy rate
$297
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$155k
Sign up to see the data on 40 all comparables
-$167
Profit
Revenue
$56,408
Operating Expenses
$21,013
Operating Income
$35,395
Mortgage & Taxes
$35,562
Profit (Cash Flow)
-$167
$52,000
Cash Investment
Down Payment
$43,500
Renos & Furnishing
$8,500
Total
$52,000
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.3%
Cap Rate
8.13%
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
$27,151
Deductible property tax
$4,307
Your total deduction
$44,721
Your adjusted annual income
$150,000 - $44,721 = $105,279
Taxes on $105,279 (30%)
$31,584
Your old tax bill
$45,000
Your new tax bill
$31,584
Estimated tax savings
$13,416
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:
6,969 sqft
Year built:
2022
Size:
1,356 sqft
Type:
SFR
Parking:
2
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 13102 Ramona Dr | 3 | 2 | 1,365 | - | 7,405 | 2005 | $0 | - |
| 66011 Flora Ave | 3 | 1 | 1,134 | - | 6,534 | 1977 | $365,000 | - |
| 13310 Ramona Dr | 3 | 2 | 1,371 | - | 6,969 | 1990 | $0 | - |
| 13580 El Rio Ln | 3 | 1 | 1,360 | - | 7,405 | 1981 | $380,000 | - |
| 13237 West Dr | 3 | 2 | 1,210 | - | 8,712 | 2002 | $340,000 | - |
| 13865 Santa Ysabel Dr | 3 | 1 | 1,428 | - | 7,405 | 1980 | $0 | - |
| 13615 Via Real | 3 | 2 | 1,618 | - | 8,276 | 2004 | $0 | - |
| 13835 Via Real | 3 | 2 | 1,447 | - | 8,276 | 2004 | $380,000 | - |
| 13090 Cuyamaca Dr | 2 | 1 | 792 | - | 7,405 | 1956 | $292,500 | - |
| 13967 Cactus Dr | 2 | 2 | 1,120 | - | 7,840 | 1986 | $310,000 | - |
Property Details
- MLS Status: property-details-mls-status-cancelled
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,969 sqft
- Building area: 1,356 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R2
- Land Use: Residential
- Parcel Number: 641-195-004
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2024
- Assessed Value: $466,140
- County Est. Land Value: -
- Assessed Land Value: $66,555
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/13/22 | $435,000 | 90% | Derrick Barcelon, John A Nevado |
| 03/29/22 | $0 | 0% | Joe W Stemmer Jr Construction |
| 07/18/22 | $0 | 0% | John A Nevado |
| 02/28/22 | $0 | 0% | Joe W Stemmer Jr, Vicky L Stemmer |
| 01/12/22 | $12,000 | 100% | Brian Stemmer |
| 07/22/13 | $66,000 | 100% | Joe W Stemmer Jr, Vicky L Stemmer |
| 01/14/04 | $0 | 0% | Peter A Zarenejad, Shiela Rei Zarenejad |
| 06/19/02 | $13,000 | 100% | Peter Zarenejad |
| 06/15/02 | $0 | 0% | Gerard Milani |
| 09/08/96 | $0 | 0% | Arthur A Milani, Gerard J Milani |
Ownership
- Name: John A Nevado
- Owner Occupied: No
- Owner Mailing Address: 126 Morton Dr, Daly City, CA 94015
- Years Owned: 28
- Home Equity: $73,500
- Mortgage Balance Remaining: $391,500
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: Yes
- Foreclosure: No