BNBCalc Short Term Rental Investment Analysis 1474 Davos Ct

4 bed • 3 bath • 12 guests • $1,180,600

BNB

Calc

Annual Revenue

$85,467

Profit (Cash Flow)

-$1,975

Cash on Cash Return

-0.4%

Cap Rate

5.1%

Annual Revenue

$85,467

AirDNA projects $450/night at 52% occupancy ($85,467). Airbtics projects $584/night at 55% occupancy ($117,316). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 52% occupancy rate, $450 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$59,398	$91,726	$136,768	$332,913
Occupancy	47%	53%	63%	71%
Nightly Rate	$341	$462	$576	$1,258

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Mountain Retreat Near the River	$75,598	$405	51%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Glorious Mountain Living - 11 mins to Lake Tahoe	$58,464	$222	62%	4	2	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (37)
Creek Side- Alpine Meadows, Hot Tub, Ski Shuttle	$116,106	$573	54%	4	5	3	$529	❌	✅	✅	Y / Y	⭐️ 4.7 (25)
Olympic (Formerly Squaw) Valley Home	$113,746	$432	66%	4	2	4	$350	❌	✅	❌	Y / Y	⭐️ 5 (24)
Cozy Home for Vacation at Squaw Valley Lake Tahoe	$64,735	$403	43%	4	2	2	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Modern Home - Palisades Tahoe	$229,913	$1,455	41%	4	4	4	$300	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Charming Cabin in Olympic Valley! Walk to village.	$97,536	$518	51%	4	2	3	$350	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Gorgeous cabin in Alpine Meadows	$117,541	$489	65%	4	2	3	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Close to Slopes/Shore - Tahoe Bliss by AvantStay	$74,591	$510	38%	4	2	3	$350	❌	❌	❌	Y / Y	⭐️ 4.2 (7)
Luxurious Alpine Home with Views	$82,398	$479	47%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Juniper Mtn- Hot Tub, Pets Okay + Free Shuttle!	$68,989	$344	52%	4	3	2	$419	❌	✅	✅	Y / Y	⭐️ 4.6 (36)
Palisades-Alpine Home w/ Hot Tub	$97,848	$331	78%	4	3	2	$280	❌	✅	✅	Y / Y	⭐️ 5 (27)
Alpine Meadows Getaway	$99,149	$430	63%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Granite Chief Lodge At Palisades - TLUXP	$239,391	$815	79%	4	5	1	$550	❌	✅	❌	Y / Y	⭐️ 5 (5)
Wulf's Lodge at Olympic Valley \| Unwind in Hot	$59,916	$272	53%	4	5	1	$603	❌	✅	❌	Y / Y	⭐️ 4.6 (14)
Deer Park Alpine Getaway	$63,852	$286	61%	4	3	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (23)
Alpine Chalet – Nature Lovers Rejoice! Chic 4 BDR	$61,565	$314	44%	4	4	1	$571	❌	❌	❌	Y / Y	⭐️ 0 (3)
Squaw Valley 4Bdrm 2bth, hot tub,	$100,840	$656	42%	4	2	3	$285	❌	✅	✅	Y / Y	⭐️ 4.8 (75)
Private, mountain top home perfect for families!	$210,280	$1,241	46%	4	3	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (41)
Juniper Mountain Cabin in Alpine Meadows	$83,752	$467	49%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
River Run at Olympic Valley - Riverfront Gem!	$279,898	$1,422	53%	4	3	2	$425	✅	✅	❌	Y / Y	⭐️ 5 (64)
Alpine Meadows Cabin in the Woods	$71,966	$371	53%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Alpine Meadows Home in the Sun	$53,495	$261	56%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Cozy 4BR Cabin Walking Distance to Palisades Tahoe	$102,753	$497	56%	4	3	3	$400	❌	❌	❌	Y / Y	⭐️ 5 (18)
Summer in Lake Tahoe/Alpine Meadows/ Truckee River	$124,339	$458	71%	4	3	2	$500	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
3 BR /3 Baths + Loft, Close to Alpine & Palisades	$77,639	$419	50%	4	3	2	$240	✅	✅	❌	Y / Y	⭐️ 4.8 (125)
Cabin by Heath, Escape to Lake Tahoe	$82,149	$335	67%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Valley View Palisades-4BR w/ Mountain Views Pet OK	$87,866	$398	60%	4	3	2	$389	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Silverado Lodge - Hot Tub, Shuttle, Pet Friendly!	$214,565	$852	67%	4	5	1	$589	❌	✅	❌	Y / Y	⭐️ 0 (0)
Alpine Oasis: Summer Adventure Awaits	$176,558	$499	92%	4	2	2	$350	❌	❌	✅	Y / Y	⭐️ 0 (0)
New!Alpine Meadows Base Camp, w/ Ski Shuttle	$62,298	$280	58%	4	3	1	$286	❌	❌	❌	Y / Y	⭐️ 5 (3)
Alpine Meadows Retreat w/ Hot Tub And Game Room	$112,186	$388	79%	4	3	3	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (15)
Eagle's Nest Lodge in Olympic Valley with Private	$92,584	$482	52%	4	3	1	$499	❌	✅	❌	Y / Y	⭐️ 4.8 (8)
Private Home at Palisades Tahoe Mountain Resort	$282,463	$1,225	63%	4	4	3	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Beautiful Lake Tahoe Area Condo In Alpine Meadows	$77,475	$588	36%	4	3	2	$385	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
4-BR's - Alpine Meadows Mountain Views & Hot Tub!	$50,624	$266	52%	4	2	30	$400	❌	✅	❌	Y / Y	⭐️ 4.8 (50)
Casa Osita Walk to the Ski Lifts	$316,928	$1,804	48%	4	3	4	$350	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Joy on the River – Stunning Waterfront Home for 10	$61,884	$223	61%	4	3	1	$576	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-0.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,975	-$3,950	-$5,925	-$7,901	-$9,876	-$19,752	-$59,258
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$708,360	$708,360	$708,360	$708,360	$708,360	$708,360	$708,360
Down Payment	$472,240	$472,240	$472,240	$472,240	$472,240	$472,240	$472,240
Property Appreciation	$35,418	$71,898	$109,473	$148,175	$188,038	$406,027	$1,685,026
Total Return	$1,214,042	$1,248,547	$1,284,147	$1,320,874	$1,358,762	$1,566,874	$2,806,367

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.38%

Cap Rate

5.13%

Return on Investment

8.12%

1474 Davos Ct Tahoe City, California, 96146

4 bed • 3 bath • 12 guests

Purchase Price

Est. $5,663/mo

Inquire about this property

Contact Agent

$1,180,600

Zestimate

$85,467

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $450/night at 52% occupancy.Projected nightly rate is $584/night at 55% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$115,184

Avg annual revenue

55%

Avg occupancy rate

$584

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

$50k

$135k

$225k

$320k

-$1,975

Profit

Revenue

$85,467

Operating Expenses

$24,791

Operating Income

$60,676

Mortgage & Taxes

$62,652

Profit (Cash Flow)

-$1,975

$518,408

Cash Investment

Down Payment

$472,240

Renos & Furnishing

$10,750

Closing Costs

$35,418

Total

$518,408

DSCR Ratio

Weak

0.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.38%

Cap Rate

5.13%

Return on Investment

8.12%

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

$42,024

Deductible property tax

$11,688

Your total deduction

$123,399

Your adjusted annual income

$150,000 - $123,399 = $26,601

Taxes on $26,601 (30%)

$7,980

Your old tax bill

$45,000

Your new tax bill

$7,980

Estimated tax savings

$37,020

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:

17,908 sqft

Year built:

1977

Size:

1,564 sqft

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1362 Mineral Springs Trl	4	2	1,884	-	8,784	-	$1,695,000	13
2030 Bear Creek Dr	4	2	2,993	-	16,542	1963	$0	-
1752 Trapper Pl	4	3	2,307	-	13,939	1966	$1,229,000	18
1577 Upper Bench Rd	4	2	1,682	-	9,590	-	$950,000	37
1430 Pine Trl	3	1	1,168	-	14,558	1972	$0	-
1482 Davos Ct	3	3	3,498	-	16,117	1990	$0	-
1484 Mineral Springs Trl	3	2	1,432	-	10,337	1980	$755,000	532
1565 Cortina Ct	3	3	2,527	-	11,268	1997	$0	-
1314 Mineral Springs Trl	4	2	1,672	-	8,572	1971	$1,125,000	14
1593 Zurs Ct	3	2	1,721	-	15,008	1977	$0	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: -

Lot size: 17,908 sqft

Building area: 1,564 sqft

Garage: No

Heating:

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 095-470-018-000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $453,690

County Est. Land Value: -

Assessed Land Value: $155,909

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/26/19	$0	0%	Nancy Mchenry Siegel, Duane And Nancy Siegel Living Trust
09/09/13	$0	0%	Vigo G Nielsen Jr, Arlene Merino Nielsen
08/15/13	$125,000	100%	Thomas H Cromwell, Jean E Cromwell
07/03/07	$0	0%	Duane F Siegel, Nancy Mchenry Siegel
09/14/04	$0	0%	Raymond B Kropp, Victoria P Kropp
07/06/97	$0	0%	Raymond B Kropp, Victoria P Kropp
03/19/92	$0	0%	Raymond Bunte Kropp Jr
Invalid Date	$40,000	100%	Thomas H Cromwell, Jean E Cromwell
11/04/93	$0	0%	Vigo Gilbert Nielsen Jr, Arlene Merino Nielsen

Ownership

Name: Jean Cromwell

Owner Occupied: No

Owner Mailing Address: 59 Peninsula Rd, Belvedere, CA 94920

Years Owned: 64

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: No