BNBCalc Short Term Rental Investment Analysis 2164 Rothbury Ct, Turlock, CA 95382

3 bed • 2 bath • 9 guests • $689,000

BNB

Calc

Annual Revenue

$39,373

Profit (Cash Flow)

-$25,903

Cap Rate

3.0%

Annual Revenue

$39,373

AirDNA projects $245/night at 44% occupancy ($39,373). Airbtics projects $181/night at 63% occupancy ($41,648). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 44% occupancy rate, $245 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,374	$39,863	$55,477	$84,930
Occupancy	56%	61%	72%	83%
Nightly Rate	$148	$166	$196	$262

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Executive home near medical center	$51,949	$341	37%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
The Valley's Hidden Gem: Remodeled + Big Backyard	$45,062	$152	81%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (115)
Clean Renovated Home	$24,395	$91	64%	3	1	1	$125	❌	❌	✅	N / Y	⭐️ 4.5 (48)
Classic Executive+Lovely Yard+Best Location	$53,836	$167	79%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (168)
Cowboy Casita+Private Yard+Parking	$31,169	$131	57%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (204)
CityCenter Executive near Dwntwn+Lrg Private Yard	$45,777	$165	66%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (172)
Cozy and comfortable convenient…	$31,790	$138	57%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (17)
★Tasteful Turlock Abode Is Here, Entire 3BD 2BA★	$29,367	$187	40%	3	2	1	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (70)
Our Happy Place #3	$38,648	$154	65%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (24)
Townhouse next to Kaiser and Mall	$40,513	$148	69%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (93)
Beautiful Orchard House on the Farm	$82,624	$258	83%	3	1	1	$95	✅	✅	✅	Y / Y	⭐️ 5 (192)
Peaceful 3 bedroom residential home	$37,813	$154	61%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Comfy Townhome Retreat	$39,824	$158	65%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (89)
Townhouse close to shopping hospitals &restaurants	$31,555	$148	54%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (114)
Modesto Home w/ Deck - 2 Mi to Vintage Faire Mall	$73,308	$299	65%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Downtown Living Beautiful-Modern "Full of Extras"	$39,314	$123	81%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Bespoke Home in Heart of Turlock	$47,925	$201	58%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (30)
Our Happy Place #2	$36,870	$191	49%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (35)
Serene and Sunny Home, Sleeps 6, with Yard	$48,732	$140	92%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Heart of the Valley: Smart Modern Farmhouse	$66,184	$196	87%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (76)
Spacious, Modern Home	$29,531	$128	57%	3	1	2	$112	❌	❌	❌	Y / Y	⭐️ 5 (23)
Charming Cahill Cottage+Parking Near Downtown	$31,860	$140	55%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (95)
Casa Saldaña	$46,827	$189	61%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
3bd/2 ba \| Fire Pit \| Games \| Plenty of Parking	$40,204	$166	60%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Brand New Built Home in Modesto	$55,038	$153	88%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (94)
Cozy Pond House!	$49,062	$173	73%	3	2	2	$118	❌	❌	✅	Y / Y	⭐️ 4.9 (401)
Cozy Country Home	$35,769	$174	53%	3	2	3	$118	❌	❌	✅	Y / Y	⭐️ 5 (78)
House in the Clouds \| As Seen on Netflix	$51,304	$358	37%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (39)
3bd/2ba Home \| Foosball Table \| BBQ & Fire Pit	$48,146	$164	68%	3	2	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (209)
Chic Rustic & Modern Bungalow Centrally Located	$47,225	$202	58%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (372)
Large Comfy NE Modesto 3 bed 2 bath + 2 car garage	$39,886	$141	72%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (512)
Franklin Heights Grand	$28,086	$148	48%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Cozy Townhouse	$51,767	$213	66%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (2)
Willow Pond Retreat	$42,167	$186	60%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Farmhouse Oasis	$58,260	$307	49%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (46)
Charming Family & Pet Friendly home.	$52,904	$179	77%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (139)
Entire 3 BR & 2 BA house for business and family	$43,693	$204	53%	3	2	2	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (80)
Valley oasis w/hot tub, fire pit, near freeway	$69,599	$196	93%	3	2	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (82)
Modern Farmhouse Newly Remodeled 3 Bedroom Cottage	$43,152	$177	60%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Spacious 3-bed 2-bath quiet home with ample space	$25,898	$116	61%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (34)

Return Metrics

-15.51% 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)	-$25,902	-$51,805	-$77,708	-$103,611	-$129,514	-$259,029	-$777,089
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$551,200	$551,200	$551,200	$551,200	$551,200	$551,200	$551,200
Down Payment	$137,800	$137,800	$137,800	$137,800	$137,800	$137,800	$137,800
Property Appreciation	$20,670	$41,960	$63,888	$86,475	$109,739	$236,958	$983,383
Total Return	$683,767	$679,154	$675,179	$671,863	$669,224	$666,928	$895,293

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.51%

Cap Rate

2.98%

Return on Investment

0.91%

2164 Rothbury Ct Turlock, CA, 95382

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,305/mo

This property is for sale!

Contact Agent

Turlock

Zoning

Laws

-58

Airbnb Investor Score

-$25,902

Annual Profit

3.0%

Cap Rate

-15.5%

Cash on Cash

$39,373

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 44% occupancy.Projected nightly rate is $181/night at 63% occupancy.

Occupancy Rate

Top 93% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$44,675

Avg annual revenue

63%

Avg occupancy rate

$181

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

$45k

$65k

$85k

-$25,903

Profit

Revenue

$39,373

Operating Expenses

$18,799

Operating Income

$20,575

Mortgage & Taxes

$46,478

Profit (Cash Flow)

-$25,903

$166,970

Cash Investment

Down Payment

$137,800

Renos & Furnishing

$8,500

Closing Costs

$20,670

Total

$166,970

DSCR Ratio

Weak

0.44

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.51%

Cap Rate

2.98%

Return on Investment

0.91%

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

$32,701

Deductible property tax

$6,821

Your total deduction

$95,334

Your adjusted annual income

$150,000 - $95,334 = $54,666

Taxes on $54,666 (30%)

$16,400

Your old tax bill

$45,000

Your new tax bill

$16,400

Estimated tax savings

$28,600

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: 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: -