31301 Aguacate Rd San Juan Capistrano, California, 92675
6 bed • 5 bath • 15 guests
Est. $9,593/mo
This property is for sale!
Contact Alexandra
$0
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $556/night at 54% occupancy.Projected nightly rate is $790/night at 60% occupancy.
Top 61% of comparables
Top 98% 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.
$156,977
Avg annual revenue
60%
Avg occupancy rate
$790
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$160k
$275k
$405k
Sign up to see the data on 40 all comparables
-$148,594
Profit
Revenue
$0
Operating Expenses
$13,680
Operating Income
-$13,680
Mortgage & Taxes
$134,914
Profit (Cash Flow)
-$148,594
$475,250
Cash Investment
Down Payment
$400,000
Renos & Furnishing
$15,250
Closing Costs
$60,000
Total
$475,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-31.26%
Cap Rate
-0.68%
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
$94,922
Deductible property tax
$19,800
Your total deduction
$255,266
Your adjusted annual income
$150,000 - $255,266 = -$105,266
Taxes on -$105,266 (30%)
-$31,580
Your old tax bill
$45,000
Your new tax bill
-$31,580
Estimated tax savings
$76,580
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:
239,916 sqft
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 26411 Calle Lucana | 5 | 2 | 1,666 | - | 8,448 | 1965 | $0 | - |
| 31581 Aguacate Rd | 6 | 7 | 9,147 | - | 65,340 | 1990 | $0 | - |
| 31631 Aguacate Rd | 3 | 5 | 9,223 | - | 47,916 | 1989 | $0 | - |
| 19 Salt Spray Dr | 4 | 3 | 2,411 | - | 4,000 | 1989 | $0 | - |
| 31851 Paseo Cielo | 4 | 3 | 4,154 | - | 18,500 | 1975 | $4,650,000 | - |
| 10 Saint Thomas | 2 | 2 | 1,237 | - | 4,000 | 1987 | $0 | - |
| 26761 Via El Socorro | 2 | 2 | 1,451 | - | 3,880 | 1973 | $0 | - |
| 30746 Calle Chueca | 2 | 2 | 1,130 | - | 2,368 | 1964 | $760,000 | 966 |
| 9 Tobago | 3 | 3 | 1,852 | - | 3,600 | 1985 | $0 | - |
| 31412 La Matanza St | 2 | 2 | 1,443 | - | 7,800 | 1937 | $1,700,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 239,916 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 121-070-60
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $2,118,052
- County Est. Land Value: -
- Assessed Land Value: $1,266,187
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/29/19 | $0 | 0% | O Brien Trust, Michael J O Brien |
| 03/29/19 | $0 | 0% | America F O Brien |
| 03/30/12 | $0 | 0% | Michael J Obrien |
| 01/24/12 | $1,720,000 | 100% | Michael J Obrien, The Obrien Trust |
| 12/09/11 | $0 | 0% | Gene L Clothier |
| 05/26/05 | $0 | 0% | Gene L Clothier, Antoinette R Clothier |
| 05/26/05 | $0 | 0% | Gene L Clothier |
| 06/02/04 | $2,800,000 | 100% | Gene L Clothier, Antoinette R Clothier |
| 07/29/02 | $0 | 0% | Benson Donald Mcgann, The Benson Donald Mcgann Family Trust |
| 12/29/98 | $0 | 0% | B Donald Mcgann |
Ownership
- Name: Michael Obrien
- Owner Occupied: Yes
- Owner Mailing Address: 31301 Aguacate Rd, San Juan Capistrano, CA 92675
- Years Owned: 66
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No