BNBCalc Short Term Rental Investment Analysis 2457 Wagon Train Trl

6 bed • 3 bath • 18 guests • $950,400

BNB

Calc

Annual Revenue

$237,949

Profit (Cash Flow)

$129,225

Cap Rate

20.3%

Annual Revenue

$237,949

AirDNA projects $1,068/night at 61% occupancy ($237,949). Airbtics projects $932/night at 54% occupancy ($183,820). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $1,068 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$109,615	$183,456	$281,656	$370,227
Occupancy	40%	58%	64%	74%
Nightly Rate	$718	$832	$1,159	$1,315

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
AC, Bubble Hockey, Slot Machine, Skeeball, Spa	$211,915	$848	66%	7	4	2	$684	✅	✅	❌	Y / Y	⭐️ 4.9 (51)
Sierra House Chalet	$233,716	$1,106	56%	7	4	2	$599	✅	✅	❌	Y / Y	⭐️ 4.9 (137)
Huge 7BR/5BA-Hot Tub, Arcade, Pong/Pool Table, BBQ	$152,634	$684	59%	7	5	2	$450	❌	✅	❌	Y / Y	⭐️ 4.7 (142)
Mv11 Estate with pool	$131,466	$593	52%	6	5	1	$886	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
Heavenly Vista in South Lake Tahoe	$172,793	$808	53%	6	5	2	$750	❌	❌	✅	Y / Y	⭐️ 5 (100)
Walk to Trails, A/C, Luxury, Hot Tub, Game Room	$381,026	$1,328	76%	6	4	2	$699	❌	✅	❌	Y / Y	⭐️ 4.9 (100)
Indoor Pool, Sauna, AC, Shuffleboard, Arcade, Spa	$240,791	$1,025	62%	7	4	3	$784	✅	✅	❌	Y / Y	⭐️ 4.7 (42)
Indoor Pool, Arcade, Sauna, Theater, Pool Table	$285,709	$1,120	67%	8	5	3	$874	✅	✅	❌	Y / Y	⭐️ 4.6 (30)
Getting Away Together - Fabulous Home!	$268,409	$2,173	33%	6	4	3	$491	❌	❌	❌	Y / Y	⭐️ 4.6 (42)
7 bedroom Secluded Luxury Home	$197,871	$1,409	37%	7	4	2	$630	❌	✅	✅	Y / Y	⭐️ 5 (57)
Rimrock Mansion 6BR, 4BA	$320,340	$1,314	64%	6	4	2	$624	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Unforgettable Getaway Home for Groups/Families	$164,619	$657	65%	6	4	3	$500	✅	✅	✅	Y / Y	⭐️ 4.9 (156)
Fun Packed Family Home Sleeps 14!	$168,611	$793	55%	6	4	2	$545	✅	✅	❌	Y / Y	⭐️ 4.7 (101)
7 Bedroom Cozy Tahoe House, Pool Table, Game room	$182,150	$798	60%	7	4	2	$400	❌	❌	✅	Y / Y	⭐️ 4.5 (181)
Amachen Cabin - Pet & Family Friendly - woof woof!	$48,964	$201	60%	6	4	1	$547	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
6BR Remodel, Game Room! AC, Hot Tub! Dog Friendly	$269,105	$839	83%	6	3	1	$455	✅	✅	✅	Y / Y	⭐️ 4.8 (203)
Shuffleboard Table, Arcades, Foosball, Spa	$143,528	$626	58%	7	4	3	$704	❌	✅	❌	Y / Y	⭐️ 4.8 (46)
Heavenly Hideaway. Heavenly access,hot tub,games!	$127,650	$547	61%	6	4	2	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (152)
Huge backyard - Hot tub - 11 beds - Walkable 'hood	$284,423	$839	91%	6	4	2	$440	❌	✅	✅	Y / Y	⭐️ 5 (195)
Shuffleboard, Classic Arcade, Foosball, Spa, Grill	$162,835	$734	58%	8	4	2	$574	❌	✅	❌	Y / Y	⭐️ 4.8 (26)
Glen Eagles 8 BR-Spa,Sauna,Pool Table,AC	$361,336	$1,559	61%	8	5	2	$714	❌	✅	✅	Y / Y	⭐️ 4.7 (72)
Cattlemans Lodge -6BR/3BA, Spa, Pool Table	$223,944	$1,153	51%	6	3	2	$574	❌	✅	❌	Y / Y	⭐️ 4.7 (70)
Tahoe Victorian Estate	$246,459	$719	88%	6	3	2	$495	❌	✅	❌	Y / Y	⭐️ 4.8 (313)
Shuffleboard, Pool Table, Spa, 5 mins to Heavenly	$149,148	$809	48%	7	3	2	$744	✅	✅	❌	Y / Y	⭐️ 4.7 (36)
Lx26 lake tahoe 6 bedroom home with hot tub mountain view	$172,231	$718	61%	6	4	1	$840	❌	✅	✅	Y / Y	⭐️ 4.8 (40)
Woodland Chalet.Call for 30 day rates discounts.	$168,132	$693	65%	6	3	2	$300	✅	✅	✅	Y / Y	⭐️ 4.7 (127)
Game Room, Hot Tub, Near Lake & Trails, EV Charger	$175,886	$781	59%	6	3	2	$595	❌	✅	❌	Y / Y	⭐️ 5 (30)
High-end 7BR, Pool Table, 13 Beds, Game Rooms	$323,741	$1,303	66%	7	5	1	$745	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
6 bd Large Luxury mountain cabin!Game Room Hot Tub	$182,891	$1,048	41%	6	5	2	$625	❌	✅	✅	Y / Y	⭐️ 4.9 (127)
PIONEER HOME - A Huge, Exciting 6 Bedroom CABIN!	$93,635	$606	40%	6	3	3	$450	✅	✅	✅	Y / Y	⭐️ 4.5 (25)
2 hot tubs, 6BR/11BD/5BA, game room, 3 decks	$122,737	$825	39%	6	5	3	$650	✅	✅	❌	Y / Y	⭐️ 4.9 (13)
HUGE Game Room, Hot Tub, Walk to Trails and River	$251,513	$1,216	55%	6	5	1	$699	✅	✅	❌	Y / Y	⭐️ 5 (14)
Big Bear Lodge w/ Sauna, Hot Tub, Decks & 4 Fireplaces	$278,160	$1,267	60%	6	4	3	$600	❌	✅	❌	Y / Y	⭐️ 4.3 (15)
The Blue Roof Cabin - perfect for large families!	$233,466	$862	74%	6	6	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (17)
"Amachen Cabin" \| Pet & Family Friendly \| Woof Woof!	$51,240	$350	40%	6	4	1	$396	❌	❌	✅	Y / Y	⭐️ 4.7 (17)

Return Metrics

55.37% 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)	$129,224	$258,449	$387,674	$516,899	$646,123	$1,292,247	$3,876,743
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760,320	$760,320	$760,320	$760,320	$760,320	$760,320	$760,320
Down Payment	$190,080	$190,080	$190,080	$190,080	$190,080	$190,080	$190,080
Property Appreciation	$28,512	$57,879	$88,127	$119,283	$151,374	$326,858	$1,356,470
Total Return	$1,108,136	$1,266,728	$1,426,202	$1,586,582	$1,747,897	$2,569,505	$6,183,613

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

55.37%

Cap Rate

20.34%

Return on Investment

71.6%

2457 Wagon Train Trail South Lake Tahoe, California, 96150-6838

6 bed • 3 bath • 18 guests

Purchase Price

Est. $4,559/mo

Inquire about this property

Contact Agent

$950,400

Zestimate

$237,949

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,068/night at 61% occupancy.Projected nightly rate is $932/night at 54% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$189,832

Avg annual revenue

54%

Avg occupancy rate

$932

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

$50k

$155k

$265k

$380k

$129,225

Profit

Revenue

$237,949

Operating Expenses

$44,613

Operating Income

$193,336

Mortgage & Taxes

$64,111

Profit (Cash Flow)

$129,225

$233,342

Cash Investment

Down Payment

$190,080

Renos & Furnishing

$14,750

Closing Costs

$28,512

Total

$233,342

DSCR Ratio

Strong

3.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

55.37%

Cap Rate

20.34%

Return on Investment

71.6%

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

$45,107

Deductible property tax

$9,409

Your total deduction

-$31,553

Your adjusted annual income

$150,000 - -$31,553 = $181,553

Taxes on $181,553 (30%)

$54,466

Your old tax bill

$45,000

Your new tax bill

$54,466

Estimated tax savings

-$9,466

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:

7,405 sqft

Year built:

1994

Size:

2,643 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2334 Alice Lake Rd	4	3	2,878	-	10,018	1991	$950,000	-
2184 Lupine Trl	4	4	3,402	-	7,840	2007	$1,281,000	33
2469 Wagon Train Trl	4	4	2,917	-	7,405	2007	$1,025,000	131
2501 Clipper St	3	2	2,548	-	20,908	1974	$815,000	-
2475 Wagon Train Trl	2	2	1,120	-	9,147	1956	$589,500	262
1660 Plateau Cir	3	2	1,380	-	6,969	1982	$675,000	67
2385 Lupine Trl	3	2	1,760	-	13,068	1979	$880,000	45
2215 Columbine Trl	5	3	2,342	-	7,840	1971	$1,445,000	29
1658 Maiden Hair Ct	3	2	1,730	-	10,018	1983	$765,000	96
2358 Sutter Trl	3	2	1,278	-	9,583	1977	$640,000	65

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 7,405 sqft

Building area: 2,643 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: TR1

Land Use: Residential

Parcel Number: 025-792-035-000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $635,375

County Est. Land Value: -

Assessed Land Value: $186,562

County Est. Structure Value: -

Market Estimate: $961,518

Sale history

Date	Sale Price	% Financed	Buyer
03/10/21	$0	0%	Caleb Fry, Herbert Fry
03/10/21	$0	0%	Franklins Towers Llc
02/26/19	$0	0%	Franklins Towers Llc
08/21/18	$580,000	89%	Caleb Fry, Herbert Fry
02/06/13	$0	0%	Soule,Richard & Suzanne
03/24/05	$0	0%	Soule,Barbara C 1999 Trust
Invalid Date	$0	0%	Soule,Tr
Invalid Date	$0	0%	Soule Trust
Invalid Date	$0	0%	Soule Trust
Invalid Date	$320,000	38%	Richard Soule, Suzanne Soule

Ownership

Name: Franklins Towers Llc

Owner Occupied: No

Owner Mailing Address: 3529 Bobby Grey Cir, South Lake Tahoe, Ca 96150

Years Owned: 40

Home Equity: $554,600

Mortgage Balance Remaining: $510,400

Financed amount: 38%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No