19211 Liberty Rd Galt, California, 95632
3 bed • 2.5 bath • 8 guests
Est. $3,101/mo
Inquire about this property
Contact Agent
$646,600
Zestimate
$51,039
Annual Revenue
BNBCalc predicts this property will get $244 per night with 52% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 91% of comparables
Top 1% 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.
$47,675
Avg annual revenue
52%
Avg occupancy rate
$244
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$40k
$50k
$60k
Sign up to see the data on 10 all comparables
-$12,893
Profit
Revenue
$51,039
Operating Expenses
$20,315
Operating Income
$30,724
Mortgage & Taxes
$43,618
Profit (Cash Flow)
-$12,893
$157,343
Cash Investment
Down Payment
$129,320
Renos & Furnishing
$8,625
Closing Costs
$19,398
Total
$157,343
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.19%
Cap Rate
4.75%
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
$30,688
Deductible property tax
$6,401
Your total deduction
$78,141
Your adjusted annual income
$150,000 - $78,141 = $71,859
Taxes on $71,859 (30%)
$21,558
Your old tax bill
$45,000
Your new tax bill
$21,558
Estimated tax savings
$23,442
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com