$62,501
Annual Revenue
BNBCalc predicts this property will get $258 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 34% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$62,579
Avg annual revenue
64%
Avg occupancy rate
$258
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$70k
$95k
Sign up to see the data on 15 all comparables
-$53,056
Profit
Revenue
$62,501
Operating Expenses
$21,805
Operating Income
$40,695
Mortgage & Taxes
$93,752
Profit (Cash Flow)
-$53,056
$327,904
Cash Investment
Down Payment
$277,960
Renos & Furnishing
$8,250
Closing Costs
$41,694
Total
$327,904
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.18%
Cap Rate
2.92%
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
$65,961
Deductible property tax
$13,759
Your total deduction
$135,528
Your adjusted annual income
$150,000 - $135,528 = $14,472
Taxes on $14,472 (30%)
$4,342
Your old tax bill
$45,000
Your new tax bill
$4,342
Estimated tax savings
$40,658
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:
5,700 sqft
Year built:
1954
Size:
1,144 sqft
Type:
SFR
Parking:
1
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2590 Castello Way | 3 | 2 | 1,095 | - | 6,300 | 1960 | $2,150,000 | 12 |
| 2498 Moraine Dr | 3 | 1 | 897 | - | 5,700 | 1954 | $1,480,000 | - |
| 2563 Borax Dr | 3 | 2 | 897 | - | 5,300 | 1954 | $1,870,000 | 20 |
| 2433 Borax Dr | 3 | 2 | 897 | - | 5,300 | 1955 | $1,925,000 | - |
| 2622 Meadowbrook Dr | 3 | 1 | 897 | - | 7,480 | 1955 | $0 | - |
| 2434 Crystal Dr | 2 | 1 | 754 | - | 5,600 | 1955 | $1,500,000 | 53 |
| 1991 Bowers Ave | 3 | 2 | 1,034 | - | 5,940 | 1958 | $1,630,000 | - |
| 3418 Saint Marys Pl | 3 | 2 | 1,368 | - | 6,000 | 1957 | $2,000,000 | - |
| 1726 Oswald Pl | 3 | 2 | 1,283 | - | 5,670 | 1955 | $1,740,000 | 27 |
| 2865 Warburton Ave | 3 | 3 | 1,534 | - | 7,500 | 1956 | $2,300,000 | 28 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 5,700 sqft
- Building area: 1,144 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 216-19-047
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $331,408
- County Est. Land Value: -
- Assessed Land Value: $186,951
- County Est. Structure Value: -
Market Estimate: $1,842,302
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/16/22 | $0 | 0% | Stephen Brian Martinez, Rose Marie Martinez |
| Invalid Date | $195,000 | 94% | Stephen Martinez, Rose Martinez |
Ownership
- Name: Stephen Brian Martinez
- Owner Occupied: No
- Owner Mailing Address: 2432 Painted Rock Dr, Santa Clara, Ca 95051
- Years Owned: 385
- Home Equity: $799,213
- Mortgage Balance Remaining: $176,716
- Financed amount: 94%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No
Schools
- Middle School: Juan Cabrillo Middle School with 6/10 star rating
- High School: Adrian Wilcox High School with 7/10 star rating