360 Adobe Canyon Rd Kenwood, California, 95452
3 bed • 2 bath • 9 guests
Est. $5,296/mo
Inquire about this property
Contact
test at Test
$1,104,200
Zestimate
$138,409
Annual Revenue
BNBCalc predicts this property will get $715 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 44% 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.
$136,557
Avg annual revenue
53%
Avg occupancy rate
$715
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$130k
$225k
$325k
Sign up to see the data on 40 all comparables
$32,250
Profit
Revenue
$138,409
Operating Expenses
$31,673
Operating Income
$106,736
Mortgage & Taxes
$74,486
Profit (Cash Flow)
$32,250
$262,466
Cash Investment
Down Payment
$220,840
Renos & Furnishing
$8,500
Closing Costs
$33,126
Total
$262,466
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.28%
Cap Rate
9.66%
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
$52,406
Deductible property tax
$10,932
Your total deduction
$23,210
Your adjusted annual income
$150,000 - $23,210 = $126,790
Taxes on $126,790 (30%)
$38,037
Your old tax bill
$45,000
Your new tax bill
$38,037
Estimated tax savings
$6,963
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:
104,979 sqft
Year built:
1974
Size:
2,391 sqft
Type:
SFR
Parking:
2
Heating:
-
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Rural/Agricultural Residence
- Stories: 1
- Lot size: 104,979 sqft
- Building area: 2,391 sqft
- Garage: Yes
- Heating:
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 051-040-055-000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,712,558
- County Est. Land Value: -
- Assessed Land Value: $1,067,730
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/03/23 | $2,670,000 | 48% | Levent Besik, Heidi Elizabeth Besik |
| 08/06/07 | $0 | 0% | John M Graziano, Pamela K Graziano |
| 08/06/07 | $0 | 0% | John M Graziano, Pamela K Graziano |
| 06/04/07 | $1,200,000 | 83% | John M Graziano, Pamela K Graziano |
| 05/25/07 | $0 | 0% | David F Barber, Patricia P Barber |
| 12/16/00 | $0 | 0% | David F Barber, Patricia P Barber |
| 07/08/97 | $495,000 | 73% | David Franklin Barber, Patricia P Barber |
| 08/17/94 | $0 | 0% | Dorothy Bielen, Dorothy Bielen Trust |
Ownership
- Name: Levent Besik
- Owner Occupied: No
- Owner Mailing Address: 1415 San Raymundo Rd, Hillsborough, CA 94010
- Years Owned: 12
- Home Equity: $1,456,000
- Mortgage Balance Remaining: $1,300,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No