Airbnb Investor Score
$24,072
Annual Profit
11.3%
Cap Rate
110.8%
Cash on Cash
$145,499
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $866/night at 46% occupancy.Projected nightly rate is $776/night at 53% occupancy.
Top 61% of comparables
Top 36% 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.
$153,050
Avg annual revenue
53%
Avg occupancy rate
$776
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$60k
$165k
$265k
$375k
Sign up to see the data on 40 all comparables
$103,004
Profit
Revenue
$145,499
Operating Expenses
$32,595
Operating Income
$112,904
Mortgage & Taxes
$9,900
Profit (Cash Flow)
$103,004
$63,000
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$13,000
Total
$63,000
Investment Value Over Time
Property Appreciation
8%
Revenue Appreciation
0%
Cash on Cash Return
110.75%
Cap Rate
11.29%
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
$69,696
Deductible property tax
$9,900
Your total deduction
$94,805
Your adjusted annual income
$150,000 - $94,805 = $55,195
Taxes on $55,195 (30%)
$16,559
Your old tax bill
$45,000
Your new tax bill
$16,559
Estimated tax savings
$28,441
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:
9,147 sqft
Year built:
2003
Size:
3,263 sqft
Type:
SFR
Parking:
2
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 33120 Embassy Ave | 4 | 3 | 2,939 | - | 6,098 | 2003 | $900,000 | - |
| 33050 Embassy Ave | 4 | 3 | 2,939 | - | 6,098 | 2003 | $0 | - |
| 45295 Tioga St | 3 | 3 | 2,559 | - | 5,227 | 2003 | $0 | - |
| 44915 Machon Rd | 4 | 2 | 2,076 | - | 8,712 | 1997 | $0 | - |
| 45373 Via Jaca | 4 | 3 | 2,665 | - | 5,662 | 1994 | $791,000 | - |
| 32692 Hupa Dr | 5 | 2 | 2,644 | - | 10,890 | 1997 | $910,000 | - |
| 33204 Embassy Ave | 4 | 3 | 3,340 | - | 6,098 | 2003 | $1,075,000 | - |
| 32970 Terrace Dr | 6 | 2 | 1,974 | - | 6,969 | 1998 | $0 | - |
| 33118 Yucca St | 4 | 4 | 3,263 | - | 5,227 | 2004 | $801,000 | - |
| 33109 Yucca St | 4 | 4 | 3,263 | - | 6,534 | 2004 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 9,147 sqft
- Building area: 3,263 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 962-290-020
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $591,469
- County Est. Land Value: -
- Assessed Land Value: $113,582
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/26/24 | $1,000,000 | 70% | Miad Moussawi, Jorge Tomas Garcia |
| 11/21/23 | $0 | 0% | The Scott And Karyn Waitman Family Trust |
| 06/20/02 | $0 | 0% | Scott N Waitman, Karyn D Waitman |
| 06/20/02 | $390,000 | 77% | Scott N Waitman, Karyn D Waitman |
Ownership
- Name: Miad Moussawi
- Owner Occupied: Yes
- Owner Mailing Address: 45419 Vanowen Ln, Temecula, CA 92592
- Years Owned: 5
- Home Equity: $65,001
- Mortgage Balance Remaining: $700,000
- Financed amount: 77%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Vail Ranch Middle School with 7/10 star rating
- High School: Great Oak High School with 10/10 star rating