BNBCalc Short Term Rental Investment Analysis 19211 Liberty Rd, Galt, CA, 95632

3 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Annual Revenue

$41,930

Profit (Cash Flow)

-$10,929

Cap Rate

4.6%

Annual Revenue

$41,930

AirDNA projects $195/night at 36% occupancy ($25,640). Airbtics projects $240/night at 57% occupancy ($49,965). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,021	$46,722	$72,348	$99,272
Occupancy	47%	55%	70%	78%
Nightly Rate	$179	$223	$272	$335

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Captains Cottage of Ione ( 3 ) Separate Bedrooms	$39,942	$196	54%	3	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (103)
Immaculate Designer Home in Downtown Lodi	$71,373	$240	78%	3	4	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (42)
Mid Century \| Wineries \| Game Room	$27,031	$118	55%	3	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (43)
Destination Lodi	$30,967	$172	47%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (176)
Badger Street Farmhouse in Downtown Sutter Creek	$82,775	$286	78%	3	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (155)
Historic Sutter Creek Cottage - Walk to Main St!	$78,874	$334	63%	3	1	2	$186	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Modern Farmhouse/Executive Retreat Amador City, CA	$48,218	$186	67%	3	3	1	$130	❌	✅	✅	Y / Y	⭐️ 5 (143)
Wine Valley Designer Home	$72,548	$333	54%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Charming l Downtown Lodi l 3 Bedroom l Sleeps 6	$42,633	$214	50%	3	1	1	$179	❌	❌	✅	Y / Y	⭐️ 5 (1)
Hutchins House in Downtown Lodi	$50,424	$301	44%	3	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (6)
Lodi Wine Country Zinfandel Estate	$71,864	$595	33%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
The Palm House Lodi \| Sleeps 10	$44,930	$215	52%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
MotherLode Cabin in Sutter Creek	$59,175	$379	39%	3	3	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (10)
Pristine Farmhouse in Heart of Lodi Wine Country	$41,604	$239	46%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
🌻Fresh Open 3 Bedroom Home near Downtown and Lake	$40,104	$199	54%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (42)
Charming 3BR Downtown Lodi w/ Bikes	$37,690	$167	57%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Spacious Wine Country Home: 1 Mi to Downtown Lodi!	$32,102	$230	37%	3	2	2	$191	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Newly renovated, luxurious Oasis nestled in Lodi	$48,463	$153	83%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (100)
Wine Lovers Paradise	$35,622	$194	47%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Lodi Wine Country's 1917 Craftsman Bungalow	$55,587	$268	53%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (105)
Dog-Friendly downtown Sutter Creek Home w/ Hot Tub	$73,872	$254	78%	3	2	2	$170	❌	✅	✅	Y / Y	⭐️ 5 (47)
The Fournier House: 1870 Victorian off Main St.	$63,259	$298	58%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (93)
Bitty $Budget$ Cutie	$36,841	$137	71%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (48)
Spacious Elk Grove Escape Perfect for the Family	$51,463	$180	74%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (21)
Charming Home with Spacious Pool & Hot Tub!	$44,874	$160	70%	3	2	2	$160	✅	✅	❌	Y / Y	⭐️ 4.6 (92)
Halcyon House, make memories here!	$38,767	$176	58%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (196)
Warm and Sweet 3B2B house next to parks	$42,831	$145	77%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Trinity Escape. Entire home near Lodi Lake	$36,023	$162	60%	3	2	2	$24	❌	❌	❌	Y / Y	⭐️ 4.9 (516)
Cheerful newer house, clean, comfortable, and fun	$67,825	$221	81%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
Sutter Creek Retreat w/ Pool - 1 Mi to Main St!	$47,312	$220	56%	3	2	2	$155	✅	❌	✅	Y / Y	⭐️ 4.6 (53)
Hot Tub, Sleeps 6, Close to Wineries & Reservoirs!	$41,932	$231	48%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (3)
Pretty ranch house on five acres	$51,799	$225	62%	3	3	2	$75	❌	✅	✅	Y / Y	⭐️ 5 (10)
Full house	$31,812	$164	53%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Spacious Renovated Home by Lodi Lake \| Wine&Roses	$42,278	$248	44%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (117)
Stylish Lodi Wine Country Retreat w/ Private Patio	$105,750	$351	81%	3	3	2	$104	❌	❌	❌	Y / Y	⭐️ 5 (5)
Secluded 3BR Home w/ Pool Table North East Lodi!	$73,785	$298	66%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (20)
Casa de Fruta	$58,782	$192	79%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
Lovely 3BR Downtown Lodi - Hot Tub Haven!	$50,974	$250	52%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (34)

Return Metrics

-8.84% 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)	-$10,929	-$21,858	-$32,787	-$43,717	-$54,646	-$109,293	-$327,879
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$504,070	$508,591	$513,575	$519,037	$524,990	$562,665	$885,751

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.84%

Cap Rate

4.55%

Return on Investment

7.27%

19211 Liberty Rd Galt, California, 95632

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

-26

Airbnb Investor Score

-$10,929

Annual Profit

4.6%

Cap Rate

-8.8%

Cash on Cash

$41,930

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 36% occupancy.Projected nightly rate is $240/night at 57% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 83% of comparables

Seasonality

40 Airbnb Comparables

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

$51,050

Avg annual revenue

57%

Avg occupancy rate

$240

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

$25k

$50k

$80k

$105k

-$10,929

Profit

Revenue

$41,930

Operating Expenses

$19,131

Operating Income

$22,799

Mortgage & Taxes

$33,728

Profit (Cash Flow)

-$10,929

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

DSCR Ratio

Weak

0.68

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.84%

Cap Rate

4.55%

Return on Investment

7.27%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$61,636

Your adjusted annual income

$150,000 - $61,636 = $88,364

Taxes on $88,364 (30%)

$26,509

Your old tax bill

$45,000

Your new tax bill

$26,509

Estimated tax savings

$18,491

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com