240 San Miguel Canyon Rd Royal Oaks, California, 95076-9316
4 bed • 3 bath • 10 guests
Est. $6,865/mo
Inquire about this property
Contact Agent
$1,431,300
Zestimate
$84,853
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $528/night at 44% occupancy.Projected nightly rate is $626/night at 60% occupancy.
Top 81% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$142,677
Avg annual revenue
60%
Avg occupancy rate
$626
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$145k
$240k
$345k
Sign up to see the data on 40 all comparables
-$36,408
Profit
Revenue
$84,853
Operating Expenses
$24,711
Operating Income
$60,143
Mortgage & Taxes
$96,551
Profit (Cash Flow)
-$36,408
$339,949
Cash Investment
Down Payment
$286,260
Renos & Furnishing
$10,750
Closing Costs
$42,939
Total
$339,949
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.7%
Cap Rate
4.2%
STR Tax Calculator (USA)
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
$67,931
Deductible property tax
$14,170
Your total deduction
$179,688
Your adjusted annual income
$150,000 - $179,688 = -$29,688
Taxes on -$29,688 (30%)
-$8,907
Your old tax bill
$45,000
Your new tax bill
-$8,907
Estimated tax savings
$53,907
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:
435,600 sqft
Year built:
2003
Size:
3,376 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1955 Caterina Way | 3 | 2 | 3,465 | - | 109,335 | 2001 | $1,155,000 | 28 |
| 2431 Tuckahoe Ter | 3 | 2 | 1,429 | - | 135,471 | 1978 | $988,000 | - |
| 2455 Tuckahoe Ter | 3 | 2 | 1,652 | - | 133,640 | 1978 | $1,050,000 | 20 |
| 1705 Covenant Ln | 3 | 2 | 2,011 | - | 139,189 | 1995 | $1,200,000 | 40 |
| 15870 Faith Pl | 3 | 2 | 2,074 | - | 94,960 | 1992 | $1,115,000 | 24 |
| 1681 Andreas Estates Pl | 4 | 6 | 3,489 | - | 80,398 | 1992 | $1,420,000 | 65 |
Property Details
- MLS Status: N/A
- Property Use: Rural Residence
- Stories: 2
- Lot size: 435,600 sqft
- Building area: 3,376 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 4
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 412-101-076-000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $535,659
- County Est. Land Value: -
- Assessed Land Value: $184,707
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/10/11 | $435,000 | 0% | Kip Webb, Francesca Webb |
| 08/15/11 | $393,750 | 0% | Downey S Fa, L Assn Fa |
| 05/19/10 | $308,715 | 0% | Weiser Family Trust |
| Invalid Date | $0 | 0% | Lawrence Chickos |
| Invalid Date | $130,000 | 80% | Lawrence S Chickos |
Ownership
- Name: Kip Webb
- Owner Occupied: No
- Owner Mailing Address: 2447 Tuckahoe Ter, Royal Oaks, Ca 95076
- Years Owned: 153
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No