27005 Big Horn Mountain Way Yorba Linda, California, 92887-4211
5 bed β’ 3.5 bath β’ 8 guests
Est. $10,151/mo

Inquire about this property
Contact Agent
$2,116,300
Zestimate
$61,380
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $325/night at 60% occupancy.Projected nightly rate is $408/night at 64% occupancy.
Top 66% of comparables
Top 86% 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.
$93,371
Avg annual revenue
64%
Avg occupancy rate
$408
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$120k
$170k
Sign up to see the data on 40 all comparables
-$103,038
Profit
Revenue
$61,380
Operating Expenses
$21,659
Operating Income
$39,721
Mortgage & Taxes
$142,759
Profit (Cash Flow)
-$103,038
$499,624
Cash Investment
Down Payment
$423,260
Renos & Furnishing
$12,875
Closing Costs
$63,489
Total
$499,624
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.62%
Cap Rate
1.87%
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
$100,442
Deductible property tax
$20,951
Your total deduction
$314,473
Your adjusted annual income
$150,000 - $314,473 = -$164,473
Taxes on -$164,473 (30%)
-$49,342
Your old tax bill
$45,000
Your new tax bill
-$49,342
Estimated tax savings
$94,342
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:
18,645 sqft
Year built:
1992
Size:
3,918 sqft
Type:
SFR
Parking:
4
Heating:
NONE
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
5550 Camino De Bryant | 4 | 4 | 3,262 | - | 40,016 | 1992 | $2,250,000 | 49 |
5565 Camino De Bryant | 5 | 4 | 3,750 | - | 42,320 | 1992 | $2,300,000 | 42 |
5435 Bluegrass Ln | 4 | 3 | 2,506 | - | 19,800 | 1990 | $1,525,000 | 26 |
5545 Leafy Meadow Ln | 4 | 3 | 2,764 | - | 18,000 | 1990 | $1,680,000 | 56 |
5325 Los Monteros | 4 | 4 | 3,134 | - | 12,000 | 1990 | $1,680,000 | 74 |
28195 Meadow Land Dr | 4 | 3 | 2,764 | - | 25,000 | 1990 | $1,750,000 | 47 |
5510 Camino De Bryant | 4 | 4 | 3,262 | - | 20,000 | 1992 | $2,100,000 | - |
5480 Bayberry Way | 4 | 4 | 3,167 | - | 12,000 | 1989 | $1,890,000 | 13 |
24605 Los Adornos | 4 | 3 | 2,819 | - | 11,600 | 1990 | $1,600,000 | 12 |
5625 Delacroix Way | 4 | 3 | 2,644 | - | 5,830 | 1990 | $1,650,000 | 18 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 18,645 sqft
- Building area: 3,918 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 329-091-11
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $873,447
- County Est. Land Value: -
- Assessed Land Value: $261,871
- County Est. Structure Value: -
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
01/24/21 | $0 | 0% | Hoanglong Nguyen, Jenny Nguyen |
05/25/17 | $800,000 | 75% | Hoanglong Nguyen |
12/09/06 | $0 | 0% | Nguyen L T & H K Family Trust |
Invalid Date | $451,500 | 88% | Long T Nguyen, Long Hoa K Nguyen |
Ownership
- Name: Hoanglong Nguyen
- Owner Occupied: No
- Owner Mailing Address: 4750 Glenalbyn Dr, Los Angeles, Ca 90065
- Years Owned: 375
- Home Equity: $796,000
- Mortgage Balance Remaining: $550,000
- Financed amount: 88%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Yorba Linda High School with 10/10 star rating