BNBCalc Short Term Rental Investment Analysis 23869 Stable Rd

4 bed • 3 bath • 12 guests • $365,549

BNB

Calc

Annual Revenue

$59,352

Profit (Cash Flow)

$6,491

Cap Rate

10.4%

Annual Revenue

$59,352

AirDNA projects $309/night at 48% occupancy ($54,172). Airbtics projects $350/night at 49% occupancy ($62,639). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $325 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,835	$59,899	$89,900	$147,028
Occupancy	37%	47%	56%	72%
Nightly Rate	$247	$319	$411	$535

Seasonality (Profit by Month)

Return Metrics

25.58% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,491	$12,982	$19,473	$25,964	$32,455	$64,911	$194,734
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,444	$9,162	$14,171	$19,489	$25,135	$59,040	$361,893
Down Payment	$3,655	$3,655	$3,655	$3,655	$3,655	$3,655	$3,655
Property Appreciation	$10,966	$22,261	$33,896	$45,879	$58,222	$125,718	$521,734
Total Return	$25,557	$48,062	$71,196	$94,989	$119,469	$253,325	$1,082,018

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.58%

Cap Rate

10.38%

Return on Investment

86.32%

23869 Stable Rd Sonora, CA, 95370

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,753/mo

Inquire about this property

Contact Agent

$59,352

Annual Revenue

BNBCalc predicts this property will get $350 per night with 49% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$6,491

Profit

Revenue

$59,352

Operating Expenses

$21,396

Operating Income

$37,956

Mortgage & Taxes

$31,465

Profit (Cash Flow)

$6,491

$25,372

Cash Investment

Down Payment

$3,655

Renos & Furnishing

$10,750

Closing Costs

$10,966

Total

$25,372

DSCR Ratio

Acceptable

1.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.58%

Cap Rate

10.38%

Return on Investment

86.32%

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

$21,470

Deductible property tax

$3,619

Your total deduction

$35,362

Your adjusted annual income

$150,000 - $35,362 = $114,638

Taxes on $114,638 (30%)

$34,392

Your old tax bill

$45,000

Your new tax bill

$34,392

Estimated tax savings

$10,608

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:

11,928 sqft

Year built:

1981

Size:

1,950 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
24077 S Bear Clover Ct	3	2	1,116	-	13,333	1976	$184,000	277
24031 Hitching Post Rd	3	2	1,510	-	10,872	1983	$365,000	55
23927 S Bear Clover Ct	1	1	1,328	-	14,374	1962	$329,000	31
16691 Estralita Dr	3	1	1,734	-	22,545	1971	$348,500	-
16975 Broken Pine Rd	3	3	2,254	-	15,570	1983	$540,000	42
17084 Carriage Rd	2	1	1,534	-	14,153	1986	$247,500	51
17069 Carriage Rd	3	2	2,011	-	13,860	1989	$375,000	70
16621 Hillside Dr	3	2	1,822	-	22,706	1990	$335,000	48
23370 Rusty Spur Rd	3	4	2,372	-	286,189	2001	$680,000	63
23939 Oxbow Ln S	4	2	1,152	-	17,750	1970	$183,500	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 3

Lot size: 11,928 sqft

Building area: 1,950 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-1,MX

Land Use: Residential

Parcel Number: 080-231-005-000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $212,709

County Est. Land Value: -

Assessed Land Value: $38,400

County Est. Structure Value: -

Market Estimate: $365,549

Sale history

Date	Sale Price	% Financed	Buyer
Invalid Date	$144,000	80%	Hector G Albizo

Ownership

Name: Hector G Albizo

Owner Occupied: No

Owner Mailing Address: 3011 Wolsey Pl, Fremont, Ca 94555

Years Owned: 291

Home Equity: $284,300

Mortgage Balance Remaining: $115,200

Financed amount: 80%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No