BNBCalc Short Term Rental Investment Analysis 2024 Shale St, Roseville, CA 95747

4 bed • 3 bath • 12 guests • $594,990

BNB

Calc

Annual Revenue

$79,769

Profit (Cash Flow)

$15,583

Cap Rate

9.4%

Annual Revenue

$79,769

AirDNA projects $336/night at 65% occupancy ($79,769). Airbtics projects $265/night at 56% occupancy ($54,202). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $336 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,413	$55,024	$79,748	$97,034
Occupancy	43%	53%	67%	72%
Nightly Rate	$239	$260	$304	$345

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
FRAGRANT ROSE-VILLE BEAUTY \| COZY MODERN PARADISE	$47,594	$170	68%	4	2	1	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (115)
Discounted Pool/Spa/Air Hockey table/Arcade game	$79,940	$342	58%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (49)
Salomie’s quiet place in a exquisite neighborhood	$68,112	$265	65%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
A Gorgeous Home Stay for Vacation and Business	$46,133	$264	43%	4	3	2	$240	❌	❌	❌	Y / Y	⭐️ 4.7 (85)
Beautiful Big House / Location, Comfort, Space	$54,136	$182	71%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Luxurious Oasis with King Bed and Sparkling Pool	$62,638	$375	43%	4	2	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (23)
Spacious 4-Bed Family Haven!	$79,538	$235	85%	4	3	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (33)
Contemporary Roseville Sacramento House with Pool	$47,072	$256	49%	4	2	31	$400	✅	❌	❌	Y / Y	⭐️ 4.7 (70)
New Build 4 Bedroom House	$53,378	$317	44%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (19)
Brand New! Relaxing Home	$46,351	$253	43%	4	3	30	$750	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

10.55% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,583	$31,166	$46,749	$62,332	$77,915	$155,831	$467,493
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,845	$12,050	$18,639	$25,634	$33,060	$77,654	$475,992
Down Payment	$118,998	$118,998	$118,998	$118,998	$118,998	$118,998	$118,998
Property Appreciation	$17,849	$36,234	$55,171	$74,676	$94,766	$204,626	$849,206
Total Return	$158,276	$198,450	$239,558	$281,641	$324,740	$557,110	$1,911,690

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.55%

Cap Rate

9.36%

Return on Investment

26.61%

2024 Shale St Roseville, CA, 95747

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,854/mo

This property is for sale!

Contact Agent

Roseville

Zoning

Laws

Airbnb Investor Score

$15,583

Annual Profit

9.4%

Cap Rate

10.6%

Cash on Cash

$79,769

Annual Revenue

BNBCalc predicts this property will get $265 per night with 56% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$58,489

Avg annual revenue

56%

Avg occupancy rate

$265

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

$45k

$55k

$70k

$80k

$15,583

Profit

Revenue

$79,769

Operating Expenses

$24,050

Operating Income

$55,719

Mortgage & Taxes

$40,136

Profit (Cash Flow)

$15,583

$147,598

Cash Investment

Down Payment

$118,998

Renos & Furnishing

$10,750

Closing Costs

$17,850

Total

$147,598

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.55%

Cap Rate

9.36%

Return on Investment

26.61%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$44,845

Your adjusted annual income

$150,000 - $44,845 = $105,155

Taxes on $105,155 (30%)

$31,546

Your old tax bill

$45,000

Your new tax bill

$31,546

Estimated tax savings

$13,454

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -