$49,089
Annual Revenue
BNBCalc predicts this property will get $192 per night with 80% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 34% 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.
$58,069
Avg annual revenue
80%
Avg occupancy rate
$192
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$50k
$70k
$95k
Sign up to see the data on 15 all comparables
-$27,556
Profit
Revenue
$49,089
Operating Expenses
$20,062
Operating Income
$29,027
Mortgage & Taxes
$56,583
Profit (Cash Flow)
-$27,556
$125,250
Cash Investment
Down Payment
$121,000
Renos & Furnishing
$4,250
Total
$125,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.96%
Cap Rate
4.79%
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
$30,289
Deductible property tax
$5,989
Your total deduction
$31,425
Your adjusted annual income
$150,000 - $31,425 = $118,575
Taxes on $118,575 (30%)
$35,573
Your old tax bill
$45,000
Your new tax bill
$35,573
Estimated tax savings
$9,427
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:
18,000 sqft
Year built:
1970
Size:
2,299 sqft
Type:
SFR
Parking:
3
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5633 Soledad Mountain Rd | 3 | 2 | 2,638 | - | 13,400 | 1963 | $1,700,000 | - |
| 1417 Caminito Batea | 4 | 3 | 2,699 | - | 6,545 | 1996 | $3,150,000 | - |
| 6142 La Pintura Dr | 4 | 4 | 4,400 | - | 26,571 | 2007 | $4,100,000 | 144 |
| 1597 Calle Alta | 4 | 3 | 2,836 | - | 11,000 | 2010 | $3,200,000 | 91 |
| 5494 Caminito Bayo | 3 | 3 | 2,428 | - | 8,389 | 2003 | $2,330,000 | 63 |
| 6218 Calle Veracruz | 3 | 2 | 2,020 | - | 20,000 | 1960 | $2,267,000 | - |
| 5961 Soledad Mountain Rd | 3 | 4 | 2,029 | - | 11,500 | 2006 | $2,140,000 | 36 |
| 6151 La Pintura Dr | 5 | 5 | 4,028 | - | 29,100 | 2018 | $5,850,000 | 41 |
| 5457 Castle Hills Dr | 4 | 2 | 2,086 | - | 10,300 | 1963 | $560,000 | - |
| 5315 Alta Bahia Ct | 4 | 2 | 2,183 | - | 14,200 | 1968 | $2,900,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 18,000 sqft
- Building area: 2,299 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1:SINGLE FAM-RES
- Land Use: Residential
- Parcel Number: 416-080-13-00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,016,205
- County Est. Land Value: -
- Assessed Land Value: $765,645
- County Est. Structure Value: -
Market Estimate: $2,739,945
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/23/07 | $0 | 0% | Dougherty Trust |
| Invalid Date | $615,000 | 78% | Kevin Dougherty |
| Invalid Date | $475,227 | 0% | David Lepre |
Ownership
- Name: Dougherty Trust
- Owner Occupied: No
- Owner Mailing Address: 1714 Soledad Way, San Diego, Ca 92109
- Years Owned: 106
- Home Equity: $1,728,000
- Mortgage Balance Remaining: $750,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Muirlands Middle School with 8/10 star rating
- High School: Clairemont High School with 5/10 star rating