BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4150 Anise Ct, Merced, CA 95348

4 bed • 3 bath • 12 guests • $492,990

BNB

Calc

Annual Revenue

$43,946

Profit (Cash Flow)

-$8,702

Cap Rate

5.0%

Annual Revenue

$43,946

AirDNA projects $256/night at 47% occupancy ($43,946). Airbtics projects $212/night at 52% occupancy ($40,264). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 47% occupancy rate, $256 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,451$41,172$57,442$74,030
Occupancy43%54%63%68%
Nightly Rate$183$197$236$276

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Awesome 4 Bedroom new home in a quiet neighborhood

No image available

$39,545
$151
62%
431$89❌❌❌Y / Y⭐️ 5 (152)
Spacious 4BR Home near UC Merced

No image available

$40,628
$183
56%
432$99❌❌✅Y / Y⭐️ 4.6 (112)
Cozy Family Home Near UC Merced and Yosemite

No image available

$34,561
$208
42%
434$185❌❌❌Y / Y⭐️ 5 (8)
Lovely Newly Built 2-story nr Hospital JC & UC

No image available

$29,650
$202
36%
431$205❌❌✅Y / N⭐️ 4.5 (14)
Newly listed Cozy 3 bedroom 2000 square-foot Home

No image available

$36,429
$193
46%
431$99❌❌✅Y / Y⭐️ 4.5 (60)
Clean, Cozy, Happy New Home in North Merced

No image available

$43,584
$150
68%
422$150❌❌❌Y / Y⭐️ 5 (170)
Modern & clean 4 bed near hospitals and UC Merced

No image available

$46,704
$184
64%
432$175❌❌❌Y / Y⭐️ 5 (17)
Restful Retreat• Stylish•Spacious•Quiet •N. Merced

No image available

$70,647
$269
71%
422$110❌❌❌Y / Y⭐️ 5 (22)
Spacious Merced Home ~ 4 Mi to Downtown!

No image available

$71,828
$341
53%
432$207❌❌❌Y / Y⭐️ 4.8 (6)

Return Metrics

-7.01% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,702-$17,404-$26,107-$34,809-$43,511-$87,023-$261,071
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$394,392$394,392$394,392$394,392$394,392$394,392$394,392
Down Payment$98,598$98,598$98,598$98,598$98,598$98,598$98,598
Property Appreciation$14,789$30,023$45,713$61,874$78,520$169,547$703,626
Total Return$499,077$505,608$512,596$520,055$527,998$575,513$935,544

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.01%

Cap Rate

4.98%

Return on Investment

8.8%

property-location

4150 Anise Ct Merced, CA, 95348

4 bed • 3 bath • 12 guests

Est. $2,365/mo

Agent

This property is for sale!

Contact Agent

Merced

Zoning


Laws

-17

Airbnb Investor Score

-$8,702

Annual Profit

5.0%

Cap Rate

-7.0%

Cash on Cash

$43,946

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $256/night at 47% occupancy ($43,946.15). Airbtics projects $212/night at 52% occupancy ($40,264).

Top 61% of comparables

Top 21% 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.

$44,264

Avg annual revenue

52%

Avg occupancy rate

$212

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$45k

$55k

$75k

Sign up to see the data on 10 all comparables

-$8,702

Profit

Revenue

$43,946

Operating Expenses

$19,393

Operating Income

$24,553

Mortgage & Taxes

$33,256

Profit (Cash Flow)

-$8,702

$124,138

Cash Investment

Down Payment

$98,598

Renos & Furnishing

$10,750

Closing Costs

$14,790

Total

$124,138

DSCR Ratio

Weak

0.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.01%

Cap Rate

4.98%

Profit (Cummulative)

-$8,702

$394,392

$10,750

$14,790

$0

Total Gain

$10,930

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

$23,398

Deductible property tax

$4,881

Your total deduction

$116,672

Your adjusted annual income

$150,000 - $116,672 = $33,328


Taxes on $33,328 (30%)

$9,998

Your old tax bill

$45,000

Your new tax bill

$9,998


Estimated tax savings

$35,002

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:

LAND

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: LAND
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -