$46,978
Annual Revenue
BNBCalc predicts this property will get $275 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 53% 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.
$61,680
Avg annual revenue
61%
Avg occupancy rate
$275
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$150k
Sign up to see the data on 40 all comparables
$410
Profit
Revenue
$46,978
Operating Expenses
$19,787
Operating Income
$27,191
Mortgage & Taxes
$26,780
Profit (Cash Flow)
$410
$101,810
Cash Investment
Down Payment
$79,400
Renos & Furnishing
$10,500
Closing Costs
$11,910
Total
$101,810
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.4%
Cap Rate
6.84%
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
$18,842
Deductible property tax
$3,930
Your total deduction
$40,369
Your adjusted annual income
$150,000 - $40,369 = $109,631
Taxes on $109,631 (30%)
$32,889
Your old tax bill
$45,000
Your new tax bill
$32,889
Estimated tax savings
$12,111
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:
6,534 sqft
Year built:
1959
Size:
1,242 sqft
Type:
SFR
Parking:
1
Heating:
FLOOR/WALL FURNACE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2801 E Tonopah Ave | 3 | 2 | 1,368 | - | 8,276 | 1955 | $318,300 | - |
| 2832 Hickey Ave | 3 | 2 | 1,161 | - | 6,534 | 1959 | $240,000 | - |
| 2806 Reynolds Ave | 4 | 2 | 1,225 | - | 7,405 | 1955 | $225,000 | 16 |
| 3205 Mary Ann Ave | 3 | 2 | 1,149 | - | 6,098 | 1971 | $250,000 | 45 |
| 2728 Hickey Ave | 3 | 1 | 948 | - | 5,663 | 1959 | $0 | - |
| 2512 Taylor Ave | 3 | 1 | 1,208 | - | 6,098 | 1954 | $220,000 | - |
| 2516 E Webb Ave | 3 | 1 | 1,210 | - | 6,098 | 1954 | $409,000 | 150 |
| 1621 James St | 3 | 2 | 1,297 | - | 6,098 | 1960 | $245,100 | 118 |
| 3520 Hickey Ave | 3 | 2 | 1,161 | - | 6,098 | 1963 | $329,000 | 255 |
| 1520 Vala Cir | 4 | 3 | 1,799 | - | 7,405 | 1965 | $220,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,534 sqft
- Building area: 1,242 sqft
- Garage: No
- Heating: Floor/wall furnace
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 139-24-311-089
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $45,233
- County Est. Land Value: $69,000
- Assessed Land Value: $24,150
- County Est. Structure Value: $60,237
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/20/22 | $355,000 | 0% | Sunshine Vacation Group Llc |
| 02/09/22 | $240,500 | 118% | Better Assets Inc |
| 07/28/10 | $74,000 | 0% | Robert Goldman |
| 10/16/09 | $37,000 | 0% | Ryan Kouba, Meredith Kouba |
| 04/16/09 | $32,000 | 0% | Indymac Indx Trust 2006-Ar11 |
| 02/28/06 | $199,000 | 100% | Ismael Perez |
| Invalid Date | $96,000 | 0% | Ana Miquirray |
| Invalid Date | $0 | 0% | Ana Miquirray |
| Invalid Date | $70,000 | 99% | Alicia Gonzalez, Marino Gonzalez |
| Invalid Date | $54,630 | 0% | Pedro Zamora, Maria Zamora |
Ownership
- Name: Sunshine Vacation Group Llc
- Owner Occupied: No
- Owner Mailing Address: 4855 Ardsley Dr, Temple City, Ca 91780
- Years Owned: 28
- Home Equity: -
- Mortgage Balance Remaining: $284,563
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No