3600 Paradise Valley Rd National City, California, 91950
1 bed • 4 bath • 5 guests
Est. $2,246/mo
This property is for sale!
Contact Alexandra
Airbnb Investor Score
$4,231
Annual Profit
7.6%
Cap Rate
3.8%
Cash on Cash
$56,890
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $236/night at 66% occupancy ($56,890.4). Airbtics projects $109/night at 71% occupancy ($28,266).
Top 68% of comparables
Top 1% 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.
$27,672
Avg annual revenue
71%
Avg occupancy rate
$109
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$35k
$45k
Sign up to see the data on 40 all comparables
$4,231
Profit
Revenue
$56,890
Operating Expenses
$21,076
Operating Income
$35,815
Mortgage & Taxes
$31,583
Profit (Cash Flow)
$4,231
$112,686
Cash Investment
Down Payment
$93,640
Renos & Furnishing
$5,000
Closing Costs
$14,046
Total
$112,686
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.75%
Cap Rate
7.64%
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
$22,221
Deductible property tax
$4,635
Your total deduction
$49,110
Your adjusted annual income
$150,000 - $49,110 = $100,890
Taxes on $100,890 (30%)
$30,267
Your old tax bill
$45,000
Your new tax bill
$30,267
Estimated tax savings
$14,733
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:
345,866 sqft
Year built:
1930
Size:
5,766 sqft
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Agricultural/Rural (General)
- Stories: -
- Lot size: 345,866 sqft
- Building area: 5,766 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: SPECIAL AND/OR MISC
- Land Use: Agriculture / Farming
- Parcel Number: 669-062-23-00
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $333,504
- County Est. Land Value: -
- Assessed Land Value: $207,550
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Bell Middle School with 4/10 star rating
- High School: Morse High School with 6/10 star rating