BNBCalc Short Term Rental Investment Analysis 2035 Mirror Lake Dr, Manteca, CA 95337

3 bed • 2 bath • 9 guests • $550,990

BNB

Calc

Annual Revenue

$48,322

Profit (Cash Flow)

-$8,808

Cap Rate

5.1%

Annual Revenue

$48,322

AirDNA projects $230/night at 50% occupancy ($42,003). Airbtics projects $210/night at 63% occupancy ($48,321). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,291	$48,312	$60,309	$66,308
Occupancy	43%	64%	77%	93%
Nightly Rate	$198	$209	$220	$235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
[30+day] BIG House Kitchen WIFI w TV & garage	$21,897	$163	33%	3	3	30	$169	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
The little yellow house	$58,225	$225	66%	3	2	2	$145	✅	❌	❌	Y / Y	⭐️ 4.7 (82)
Manteca LUXX: Spacious 3 bed 2 bath home	$46,379	$198	64%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Huge Home/Game & Movie room/Self-Check-in	$60,309	$214	77%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Large Manteca House Court Garage WIFI Kitchen W&D	$41,291	$279	38%	3	3	5	$129	❌	❌	❌	Y / Y	⭐️ 5 (5)
Executive style beautiful house	$32,894	$209	43%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (2)
Stunning Home•Game rooms• Relaxing Get away	$48,312	$220	60%	3	1	1	$100	❌	✅	❌	Y / Y	⭐️ 0 (0)
Blue Oasis right off the freeway!	$68,020	$202	92%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Quiet country-setting - 3 bedroom home	$65,880	$180	100%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-6.51% 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)	-$8,808	-$17,616	-$26,424	-$35,232	-$44,040	-$88,081	-$264,243
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,792	$440,792	$440,792	$440,792	$440,792	$440,792	$440,792
Down Payment	$110,198	$110,198	$110,198	$110,198	$110,198	$110,198	$110,198
Property Appreciation	$16,529	$33,555	$51,091	$69,154	$87,758	$189,494	$786,407
Total Return	$558,711	$566,929	$575,657	$584,911	$594,707	$652,403	$1,073,154

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.51%

Cap Rate

5.14%

Return on Investment

9.71%

2035 Mirror Lake Dr Manteca, CA, 95337

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,643/mo

This property is for sale!

Contact Agent

Manteca

Zoning

Laws

-14

Airbnb Investor Score

-$8,808

Annual Profit

5.1%

Cap Rate

-6.5%

Cash on Cash

$48,322

Annual Revenue

BNBCalc predicts this property will get $210 per night with 63% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 45% of comparables

Avg Daily Rate

Top 45% of comparables

Seasonality

9 Airbnb Comparables

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

$49,245

Avg annual revenue

63%

Avg occupancy rate

$210

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

$20k

$35k

$50k

$70k

-$8,808

Profit

Revenue

$48,322

Operating Expenses

$19,962

Operating Income

$28,360

Mortgage & Taxes

$37,168

Profit (Cash Flow)

-$8,808

$135,228

Cash Investment

Down Payment

$110,198

Renos & Furnishing

$8,500

Closing Costs

$16,530

Total

$135,228

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.51%

Cap Rate

5.14%

Return on Investment

9.71%

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

$26,151

Deductible property tax

$5,455

Your total deduction

$64,567

Your adjusted annual income

$150,000 - $64,567 = $85,433

Taxes on $85,433 (30%)

$25,630

Your old tax bill

$45,000

Your new tax bill

$25,630

Estimated tax savings

$19,370

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -