Airbnb Investor Score
$827
Annual Profit
5.3%
Cap Rate
0.1%
Cash on Cash
$91,768
Annual Revenue
BNBCalc predicts this property will get $301 per night with 64% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 18% 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.
$71,855
Avg annual revenue
64%
Avg occupancy rate
$301
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$75k
$125k
$185k
Sign up to see the data on 40 all comparables
$827
Profit
Revenue
$91,768
Operating Expenses
$25,610
Operating Income
$66,158
Mortgage & Taxes
$65,331
Profit (Cash Flow)
$827
$557,620
Cash Investment
Down Payment
$511,680
Renos & Furnishing
$8,500
Closing Costs
$37,440
Total
$557,620
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.14%
Cap Rate
5.3%
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
$43,683
Deductible property tax
$12,355
Your total deduction
$43,602
Your adjusted annual income
$150,000 - $43,602 = $106,398
Taxes on $106,398 (30%)
$31,919
Your old tax bill
$45,000
Your new tax bill
$31,919
Estimated tax savings
$13,081
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:
7,686 sqft
Year built:
1972
Size:
1,360 sqft
Type:
SFR
Parking:
2
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 26036 Camino Adelanto | 3 | 3 | 1,743 | - | 7,137 | 1968 | $0 | - |
| 26852 Carlota Dr | 5 | 3 | 2,404 | - | 6,468 | 1972 | $0 | - |
| 26602 Avenida Deseo | 4 | 2 | 1,941 | - | 6,000 | 1969 | $1,321,000 | - |
| 24211 Torena Cir | 4 | 3 | 4,295 | - | 13,300 | 1970 | $0 | - |
| 24405 El Cantada Ln | 4 | 3 | 2,676 | - | 11,250 | 1969 | $0 | - |
| 26692 Via Manolete | 3 | 2 | 1,360 | - | 9,240 | 1972 | $0 | - |
| 26591 Sinforosa Dr | 3 | 2 | 1,320 | - | 7,150 | 1969 | $0 | - |
| 24182 Salero Ln | 3 | 2 | 1,375 | - | 8,001 | 1967 | $1,170,000 | - |
| 24051 Olivera Dr | 3 | 2 | 1,360 | - | 7,200 | 1967 | $0 | - |
| 24081 El Tiradore Cir | 3 | 2 | 1,340 | - | 10,292 | 1967 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 7,686 sqft
- Building area: 1,360 sqft
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 809-354-06
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $353,495
- County Est. Land Value: -
- Assessed Land Value: $258,057
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/08/05 | $0 | 0% | Michael C Fair, Susan M Fair |
| 12/21/98 | $230,000 | 65% | Michael C Fair, Susan M Fair |
Ownership
- Name: Michael Fair
- Owner Occupied: Yes
- Owner Mailing Address: 24182 Amurro Dr, Mission Viejo, CA 92691
- Years Owned: 230
- Home Equity: $1,315,000
- Mortgage Balance Remaining: $5,000
- Financed amount: 65%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- High School: Mission Viejo High School with 7/10 star rating