BNBCalc Short Term Rental Investment Analysis 3304 Holly Oak Ln

4 bed • 3 bath • 12 guests • $1,257,900

BNB

Calc

Annual Revenue

$171,299

Profit (Cash Flow)

$50,497

Cap Rate

10.8%

Annual Revenue

$171,299

AirDNA projects $700/night at 67% occupancy ($171,299). Airbtics projects $611/night at 64% occupancy ($142,825). Airbtics predicts this property will perform in the 36% revenue percentile

BNB Calc projects a 67% occupancy rate, $700 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$126,023	$162,336	$213,615	$249,512
Occupancy	57%	69%	76%	84%
Nightly Rate	$580	$617	$739	$785

Seasonality (Profit by Month)

Return Metrics

16.82% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$50,496	$100,993	$151,489	$201,986	$252,482	$504,965	$1,514,896
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,006,320	$1,006,320	$1,006,320	$1,006,320	$1,006,320	$1,006,320	$1,006,320
Down Payment	$251,580	$251,580	$251,580	$251,580	$251,580	$251,580	$251,580
Property Appreciation	$37,737	$76,606	$116,641	$157,877	$200,350	$432,612	$1,795,353
Total Return	$1,346,133	$1,435,499	$1,526,030	$1,617,763	$1,710,733	$2,195,477	$4,568,149

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.82%

Cap Rate

10.76%

Return on Investment

33.52%

3304 Holly Oak Ln Escondido, California, 92027-6516

4 bed • 3 bath • 12 guests

Purchase Price

Est. $6,033/mo

Inquire about this property

Contact Agent

$1,257,900

Zestimate

Escondido

Zoning

Laws

$171,299

Annual Revenue

This property is projected to be in the top 36% revenue percentile compared to similar properties nearby.
AirDNA projects $700/night at 67% occupancy ($171,299.43). Airbtics projects $611/night at 64% occupancy ($142,825).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

$50,497

Profit

Revenue

$171,299

Operating Expenses

$35,949

Operating Income

$135,351

Mortgage & Taxes

$84,854

Profit (Cash Flow)

$50,497

$300,067

Cash Investment

Down Payment

$251,580

Renos & Furnishing

$10,750

Closing Costs

$37,737

Total

$300,067

DSCR Ratio

Strong

1.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.82%

Cap Rate

10.76%

Return on Investment

33.52%

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

$59,701

Deductible property tax

$12,453

Your total deduction

$171,999

Your adjusted annual income

$150,000 - $171,999 = -$21,999

Taxes on -$21,999 (30%)

-$6,600

Your old tax bill

$45,000

Your new tax bill

-$6,600

Estimated tax savings

$51,600

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:

6,726 sqft

Year built:

2001

Size:

2,587 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2352 Old Ranch Rd	3	3	2,169	-	7,154	1998	$900,000	-
2384 Fallbrook Pl	3	2	1,538	-	5,413	1998	$877,000	48
3179 Ferncreek Ln	5	3	2,678	-	9,233	1999	$1,125,000	-
2326 Fallbrook Pl	4	4	1,876	-	5,502	1998	$880,000	25
3374 Wild Oak Ln	4	3	2,384	-	6,272	2001	$0	-
3377 Wild Oak Ln	4	3	2,587	-	6,850	2001	$944,000	46
3456 Holly Oak Ln	3	3	2,587	-	8,587	2001	$935,000	52
2380 Old Ranch Rd	4	3	2,404	-	7,153	1998	$900,000	35
3147 Ferncreek Ln	4	3	2,437	-	7,223	1999	$1,050,000	-
3168 Ferncreek Ln	4	3	2,437	-	7,314	1999	$1,060,000	32

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 0

Lot size: 6,726 sqft

Building area: 2,587 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-1:SINGLE FAM-RES

Land Use: Residential

Parcel Number: 240-430-24-00

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $1,079,000

County Est. Land Value: -

Assessed Land Value: $449,000

County Est. Structure Value: -

Market Estimate: $983,260

Schools

High School: Orange Glen High School with 4/10 star rating