1735 N Mitchell St Hanford, California, 93230
4 bed • 2.5 bath • 12 guests
Est. $2,085/mo
Inquire about this property
Contact Agent
$458,200
Zestimate
$53,614
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $233/night at 63% occupancy ($53,614.16). Airbtics projects $299/night at 61% occupancy ($66,616).
Top 31% of comparables
Top 71% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$68,239
Avg annual revenue
61%
Avg occupancy rate
$299
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$70k
$90k
Sign up to see the data on 10 all comparables
$3,641
Profit
Revenue
$53,614
Operating Expenses
$20,650
Operating Income
$32,964
Mortgage & Taxes
$29,323
Profit (Cash Flow)
$3,641
$110,606
Cash Investment
Down Payment
$86,940
Renos & Furnishing
$10,625
Closing Costs
$13,041
Total
$110,606
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.29%
Cap Rate
7.58%
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
$20,631
Deductible property tax
$4,304
Your total deduction
$91,907
Your adjusted annual income
$150,000 - $91,907 = $58,093
Taxes on $58,093 (30%)
$17,428
Your old tax bill
$45,000
Your new tax bill
$17,428
Estimated tax savings
$27,572
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com