35514 Roxy Rd Beaumont, CA, 92223
4 bed • 3 bath • 12 guests
Est. $3,549/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$14,839
Annual Profit
4.7%
Cap Rate
-8.2%
Cash on Cash
$56,043
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $410/night at 44% occupancy.Projected nightly rate is $274/night at 56% occupancy.
Top 61% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$58,883
Avg annual revenue
56%
Avg occupancy rate
$274
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$55k
$80k
$100k
Sign up to see the data on 10 all comparables
-$14,840
Profit
Revenue
$56,043
Operating Expenses
$20,966
Operating Income
$35,077
Mortgage & Taxes
$49,917
Profit (Cash Flow)
-$14,840
$180,948
Cash Investment
Down Payment
$147,998
Renos & Furnishing
$10,750
Closing Costs
$22,200
Total
$180,948
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.2%
Cap Rate
4.74%
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
$35,121
Deductible property tax
$7,326
Your total deduction
$89,633
Your adjusted annual income
$150,000 - $89,633 = $60,367
Taxes on $60,367 (30%)
$18,110
Your old tax bill
$45,000
Your new tax bill
$18,110
Estimated tax savings
$26,890
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: Yes
- 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: -