Airbnb Investor Score
$42,414
Annual Profit
9.9%
Cap Rate
37.4%
Cash on Cash
$169,104
Annual Revenue
BNBCalc predicts this property will get $759 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 44% 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.
$169,442
Avg annual revenue
61%
Avg occupancy rate
$759
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$145k
$240k
$340k
Sign up to see the data on 40 all comparables
$120,082
Profit
Revenue
$169,104
Operating Expenses
$35,664
Operating Income
$133,441
Mortgage & Taxes
$13,359
Profit (Cash Flow)
$120,082
$280,630
Cash Investment
Down Payment
$269,880
Renos & Furnishing
$10,750
Total
$280,630
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.39%
Cap Rate
9.88%
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
$64,044
Deductible property tax
$13,359
Your total deduction
$92,752
Your adjusted annual income
$150,000 - $92,752 = $57,248
Taxes on $57,248 (30%)
$17,174
Your old tax bill
$45,000
Your new tax bill
$17,174
Estimated tax savings
$27,826
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:
5,885 sqft
Year built:
1900
Size:
2,346 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Radiant Floor, Fireplace(s), Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5,885 sqft
- Building area: 2,346 sqft
- Garage: Yes
- Heating: Radiant floor, fireplace(s), central
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Ceiling Fan(s)
- View: -
- Parking: No Garage, Garage Door Opener, Covered, Alley Access
- Amenities: Tankless Water Heater, Microwave, Gas Water Heater, Gas Cooktop, Free-Standing Refrigerator, Free-Standing Gas Oven, Disposal, Built-In Gas Oven
- Price per square foot: $575
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 003126002000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $134,646
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,349,400
Schools
- Middle School: Redwood Middle School with 3/10 star rating
- High School: Napa High School with 5/10 star rating