37450 Sunset Pl Coarsegold, California, 93614-9787
5 bed • 4 bath • 16 guests
Est. $3,894/mo
Inquire about this property
Contact Agent
$811,800
Zestimate
$96,720
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $679/night at 39% occupancy.Projected nightly rate is $512/night at 52% occupancy.
Top 71% of comparables
Top 18% 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.
$106,538
Avg annual revenue
52%
Avg occupancy rate
$512
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$105k
$180k
$265k
Sign up to see the data on 40 all comparables
$15,705
Profit
Revenue
$96,720
Operating Expenses
$26,254
Operating Income
$70,467
Mortgage & Taxes
$54,761
Profit (Cash Flow)
$15,705
$199,714
Cash Investment
Down Payment
$162,360
Renos & Furnishing
$13,000
Closing Costs
$24,354
Total
$199,714
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.86%
Cap Rate
8.68%
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
$38,529
Deductible property tax
$8,037
Your total deduction
$75,374
Your adjusted annual income
$150,000 - $75,374 = $74,626
Taxes on $74,626 (30%)
$22,388
Your old tax bill
$45,000
Your new tax bill
$22,388
Estimated tax savings
$22,612
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:
145,926 sqft
Year built:
1989
Size:
2,631 sqft
Type:
SFR
Parking:
1
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 50175 Mudge Ln | 4 | 2 | 2,389 | - | 87,120 | 2007 | $585,000 | 47 |
| 49950 Sunset Dr | 3 | 2 | 2,226 | - | 122,403 | 1984 | $620,000 | 66 |
| 49149 Vinnard Dr | 4 | 3 | 2,098 | - | 87,555 | 2002 | $412,000 | 49 |
| 36774 Venado Dr | 3 | 2 | 2,452 | - | 98,010 | 1990 | $505,000 | 210 |
| 36540 Mudge Ranch Rd | 3 | 3 | 1,929 | - | 127,195 | 1980 | $525,000 | 178 |
| 36866 Deer Path Cir | 3 | 2 | 1,912 | - | 101,930 | 1996 | $474,000 | 42 |
| 50514 Barcus Cir | 3 | 3 | 3,107 | - | 345,430 | 1985 | $775,000 | 87 |
| 50430 Barcus Cir | 2 | 3 | 1,564 | - | 69,696 | 1987 | $243,000 | - |
| 37569 Ravensbrook Way | 4 | 3 | 2,044 | - | 108,028 | 2000 | $490,000 | 105 |
| 50060 Road 420 | 3 | 2 | 1,406 | - | 80,150 | 1976 | $450,000 | 54 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 145,926 sqft
- Building area: 2,631 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RRS-2
- Land Use: Residential
- Parcel Number: 066-091-009-000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $759,900
- County Est. Land Value: -
- Assessed Land Value: $178,500
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/02/23 | $745,000 | 80% | Sri Kavitha Nalamati, Hari Tatrakal |
| 06/16/16 | $590,000 | 73% | John P Springer, Crystal L Springer |
| 05/17/16 | $0 | 0% | Lolae J Kwiecinski |
Ownership
- Name: Sri Kavitha Nalamati
- Owner Occupied: Yes
- Owner Mailing Address: 37450 Sunset Pl, Coarsegold, Ca 93614
- Years Owned: 15
- Home Equity: $324,800
- Mortgage Balance Remaining: $417,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No