BNBCalc Short Term Rental Investment Analysis 285 Pacheco Dr, Tracy, CA 95376

4 bed • 3 bath • 12 guests • $679,999

BNB

Calc

Annual Revenue

$52,230

Profit (Cash Flow)

-$14,111

Cap Rate

4.7%

Annual Revenue

$52,230

AirDNA projects $260/night at 55% occupancy ($52,229).

BNB Calc projects a 55.00000000000001% occupancy rate, $260 rate per night.

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

Return Metrics

-8.44% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,110	-$28,221	-$42,331	-$56,442	-$70,552	-$141,105	-$423,317
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$543,999	$543,999	$543,999	$543,999	$543,999	$543,999	$543,999
Down Payment	$135,999	$135,999	$135,999	$135,999	$135,999	$135,999	$135,999
Property Appreciation	$20,399	$41,411	$63,054	$85,345	$108,306	$233,862	$970,537
Total Return	$686,288	$693,189	$700,721	$708,902	$717,752	$772,755	$1,227,218

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.44%

Cap Rate

4.67%

Return on Investment

7.75%

285 Pacheco Dr Tracy, CA, 95376

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,262/mo

This property is for sale!

Contact Agent

Tracy

Zoning

Laws

-24

Airbnb Investor Score

-$14,110

Annual Profit

4.7%

Cap Rate

-8.4%

Cash on Cash

$52,230

Annual Revenue

Projected nightly rate is $260/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$14,111

Profit

Revenue

$52,230

Operating Expenses

$20,470

Operating Income

$31,760

Mortgage & Taxes

$45,871

Profit (Cash Flow)

-$14,111

$167,150

Cash Investment

Down Payment

$136,000

Renos & Furnishing

$10,750

Closing Costs

$20,400

Total

$167,150

DSCR Ratio

Weak

0.69

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.44%

Cap Rate

4.67%

Return on Investment

7.75%

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

$32,273

Deductible property tax

$6,732

Your total deduction

$82,960

Your adjusted annual income

$150,000 - $82,960 = $67,040

Taxes on $67,040 (30%)

$20,112

Your old tax bill

$45,000

Your new tax bill

$20,112

Estimated tax savings

$24,888

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -