Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 320 Chinquapin Ln, Tahoe City, CA, 96145

6 bed • 5 bath • 15 guests • $1,373,200

BNB

Calc

Annual Revenue

$154,221

Profit (Cash Flow)

$27,860

Cap Rate

8.8%

Annual Revenue

$154,221

AirDNA projects $870/night at 57% occupancy ($181,124). Airbtics projects $728/night at 58% occupancy ($154,220). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 58% occupancy rate, $728 rate per night.

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

Percentiles25%50%75%90%
Revenue$89,978$133,665$207,468$315,024
Occupancy47%58%70%78%
Nightly Rate$514$618$796$1,079

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$115,593
$640
47%
531$809❌✅✅Y / Y⭐️ 4.5 (7)
$136,547
$767
48%
552$200❌❌❌Y / Y⭐️ 5 (35)
$218,941
$1,339
44%
63.52$550✅✅✅Y / Y⭐️ 5 (41)
$198,554
$945
56%
54.51$809❌✅❌Y / Y⭐️ 0 (0)
$106,555
$615
45%
53.51$569❌❌❌Y / Y⭐️ 5 (4)
$180,606
$626
78%
532$395❌✅✅Y / Y⭐️ 5 (184)
$265,022
$1,062
68%
551$650❌✅✅Y / Y⭐️ 4.5 (107)
$119,105
$609
52%
541$365❌✅❌Y / Y⭐️ 5 (43)
$143,903
$598
65%
541$325❌✅❌Y / Y⭐️ 5 (29)
$128,690
$574
60%
53.51$375❌✅❌Y / Y⭐️ 5 (31)
$218,704
$829
69%
541$911❌✅❌Y / Y⭐️ 0 (2)
$191,781
$459
100%
542$439✅❌✅Y / Y⭐️ 4.5 (42)
$215,300
$614
95%
531$375✅✅❌Y / Y⭐️ 5 (24)
$172,373
$622
74%
532$249❌✅✅Y / Y⭐️ 5 (212)
$84,704
$547
41%
533$400❌✅❌Y / Y⭐️ 5 (135)
$103,248
$437
64%
531$404❌❌✅Y / Y⭐️ 4 (15)
$266,355
$900
80%
54.51$550✅✅❌Y / Y⭐️ 5 (7)
$125,071
$470
71%
521$325❌❌❌Y / Y⭐️ 5 (29)
$177,277
$637
70%
641$875❌❌✅Y / Y⭐️ 5 (5)
$191,712
$800
65%
532$350❌✅✅Y / Y⭐️ 4.5 (139)
$103,573
$704
39%
54.51$851❌✅❌Y / Y⭐️ 0 (1)
$69,443
$474
37%
541$605❌❌❌Y / Y⭐️ 5 (3)
$84,368
$437
52%
535$300❌❌❌Y / Y⭐️ 5 (61)
$86,916
$481
47%
551$443❌✅❌Y / Y⭐️ 5 (20)
$105,774
$516
54%
52.52$375❌❌✅Y / Y⭐️ 4.5 (15)
$321,966
$1,239
71%
644$400❌❌❌Y / Y⭐️ 5 (66)
$81,183
$456
46%
53.51$365❌❌❌Y / Y⭐️ 5 (33)
$44,902
$327
30%
523$295❌❌❌Y / Y⭐️ 0 (0)
$135,362
$552
67%
623$375✅✅❌Y / Y⭐️ 5 (44)
$79,722
$369
51%
643$600❌❌❌Y / Y⭐️ 4.8 (49)
$381,346
$2,043
51%
64.53$0✅❌❌Y / Y⭐️ 0 (0)
$179,084
$699
70%
63.52$0❌❌❌Y / Y⭐️ 5 (6)
$394,145
$2,025
53%
543$434❌❌✅Y / Y⭐️ 4.7 (13)
$136,756
$795
47%
52.51$0❌✅✅Y / Y⭐️ 5 (15)
$179,655
$606
81%
653$270✅❌❌Y / Y⭐️ 0 (1)
$160,613
$687
62%
53.51$564❌✅✅Y / Y⭐️ 5 (4)
$137,587
$508
74%
534$300❌✅✅Y / Y⭐️ 0 (1)
$170,154
$705
65%
53.51$406❌❌❌Y / Y⭐️ 5 (5)

Return Metrics

8.41% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,860$55,720$83,580$111,440$139,300$278,601$835,805
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,098,560$1,098,560$1,098,560$1,098,560$1,098,560$1,098,560$1,098,560
Down Payment$274,640$274,640$274,640$274,640$274,640$274,640$274,640
Property Appreciation$41,196$83,627$127,332$172,348$218,715$472,265$1,959,916
Total Return$1,442,256$1,512,548$1,584,113$1,656,989$1,731,216$2,124,067$4,168,922

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.41%

Cap Rate

8.77%

Return on Investment

24.93%

property-location

320 Chinquapin Ln Tahoe City, California, 96145

6 bed • 5 bath • 15 guests

Est. $6,586/mo

Agent

Inquire about this property

Contact Agent

$1,373,200

Zestimate

59

Airbnb Investor Score

$27,860

Annual Profit

8.8%

Cap Rate

8.4%

Cash on Cash

$154,221

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $870/night at 57% occupancy.Projected nightly rate is $728/night at 58% occupancy.

Top 51% of comparables

Top 31% 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.

$158,412

Avg annual revenue

58%

Avg occupancy rate

$728

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

$45k

$160k

$270k

$395k

Sign up to see the data on 40 all comparables

$27,860

Profit

Revenue

$154,221

Operating Expenses

$33,729

Operating Income

$120,492

Mortgage & Taxes

$92,632

Profit (Cash Flow)

$27,860

$331,086

Cash Investment

Down Payment

$274,640

Renos & Furnishing

$15,250

Closing Costs

$41,196

Total

$331,086

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.41%

Cap Rate

8.77%

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

$65,173

Deductible property tax

$13,595

Your total deduction

$110,285

Your adjusted annual income

$150,000 - $110,285 = $39,715

Taxes on $39,715 (30%)

$11,915

Your old tax bill

$45,000

Your new tax bill

$11,915

Estimated tax savings

$33,085

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:

1961

Size:

3,242 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Natural Gas, CFAH

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: -
  • Building area: 3,242 sqft
  • Garage: No
  • Heating: Natural gas, cfah
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: None
  • Amenities: Range, Oven, Microwave, Disposal, Dishwasher, Refrigerator, Washer, Dryer
  • Price per square foot: $423

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 084152013
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $133,954
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $1,373,200

Schools

  • Middle School: North Tahoe School with 6/10 star rating
  • High School: North Tahoe High School with 8/10 star rating