Airbnb Investor Score
$84,940
Annual Profit
Infinity%
Cap Rate
575.9%
Cash on Cash
$146,098
Annual Revenue
BNBCalc predicts this property will get $317 per night with 52% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 11% of comparables
Top 6% 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.
$59,053
Avg annual revenue
52%
Avg occupancy rate
$317
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$60k
$110k
$160k
Sign up to see the data on 40 all comparables
$84,940
Profit
Revenue
$146,098
Operating Expenses
$61,158
Operating Income
$84,940
Mortgage & Taxes
$0
Profit (Cash Flow)
$84,940
$14,750
Cash Investment
Down Payment
$0
Renos & Furnishing
$14,750
Closing Costs
$0
Total
$14,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
575.86%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$82,905
Your adjusted annual income
$150,000 - -$82,905 = $232,905
Taxes on $232,905 (30%)
$69,871
Your old tax bill
$45,000
Your new tax bill
$69,871
Estimated tax savings
-$24,871
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:
4.14 sqft
Year built:
2010
Size:
3,415 sqft
Type:
SINGLE_FAMILY
Parking:
8
Heating:
Central, Zoned, Propane, High Efficiency
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 4.14 sqft
- Building area: 3,415 sqft
- Garage: Yes
- Heating: Central, zoned, propane, high efficiency
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Zoned, Whole House Fan, High Efficiency
- View: Meadow, Neighborhood, Orchard, Trees/Woods
- Parking: Circular Driveway, Deck, Concrete, Driveway Level, Garage, Garage Faces Side, Garage - Three Door, Garage Door Opener, Guest, Oversized, RV Access/Parking, RV Gated, See Remarks, Tandem, Workshop in Garage
- Amenities: 6 Burner Stove, Built-In Range, Dishwasher, Disposal, Gas Range, Gas Water Heater, High Efficiency Water Heater, Microwave, Propane Water Heater, Range Hood, Refrigerator, Water Softener, Dryer, Washer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 006660012000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,203,008
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,365,200
Schools
- Middle School: Bidwell Junior High School with 7/10 star rating
- High School: Pleasant Valley High School with 8/10 star rating