BNBCalc Short Term Rental Investment Analysis 4604 1/2 Judson Way

6 bed • 3 bath • 16 guests • $1,000,000

BNB

Calc

Annual Revenue

$148,713

Profit (Cash Flow)

$48,243

Cap Rate

11.6%

Annual Revenue

$148,713

AirDNA projects $702/night at 58% occupancy ($148,712).

BNB Calc projects a 57.99999999999999% occupancy rate, $702 rate per night.

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

Return Metrics

19.71% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$48,243	$96,486	$144,729	$192,972	$241,216	$482,432	$1,447,297
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$1,078,243	$1,157,386	$1,237,456	$1,318,481	$1,400,490	$1,826,348	$3,874,559

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.71%

Cap Rate

11.57%

Return on Investment

35.98%

4604 1/2 Judson Way La Mesa, California, 91942-5845

6 bed • 3 bath • 16 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$951,600

Zestimate

$148,713

Annual Revenue

Projected nightly rate is $702/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$48,243

Profit

Revenue

$148,713

Operating Expenses

$33,013

Operating Income

$115,700

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$48,243

$244,750

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$14,750

Closing Costs

$30,000

Total

$244,750

DSCR Ratio

Strong

1.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.71%

Cap Rate

11.57%

Return on Investment

35.98%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$52,861

Your adjusted annual income

$150,000 - $52,861 = $97,139

Taxes on $97,139 (30%)

$29,142

Your old tax bill

$45,000

Your new tax bill

$29,142

Estimated tax savings

$15,858

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:

12,042 sqft

Year built:

1948

Size:

2,574 sqft

Type:

MFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
7127 Saranac St	3	1	1,128	-	7,701	1947	$1,054,000	-
7242-44 Mohawk St	6	4	2,192	-	7,654	1950	$0	-
4721-23 N 67th St	4	2	1,436	-	6,888	1959	$995,000	-
6930 Amherst St	7	3	3,264	-	7,808	1953	$1,575,000	-
3974 Violet St	4	2	1,839	-	11,127	1950	$0	-
6125-27 Acorn St	4	2	1,440	-	5,686	1955	$0	-
6836 Amherst St	9	7	4,431	-	7,804	-	$0	-
4251 College Ave	-	-	0	-	8,059	-	$550,000	-
4621 67th St	2	3	1,893	-	9,342	1960	$0	-
7204-6 Amherst St	4	2	1,753	-	9,531	1948	$0	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Multi-Family Dwellings (Generic, Any Combination)

Stories: -

Lot size: 12,042 sqft

Building area: 2,574 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-2:MINOR MULTIPLE

Land Use: Residential

Parcel Number: 468-491-02-00

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $411,747

County Est. Land Value: -

Assessed Land Value: $231,541

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
03/18/24	$0	0%	Rose M Carter, Rose M Carter Trust
11/16/16	$0	0%	Rose Marie Carter, Richard B Carter
06/01/10	$0	0%	Rose Marie Carter, Richard B Carter
08/28/02	$0	0%	Richard B Carter, The Richard B Carter Separate Property T
02/13/02	$0	0%	Rose Marie Carter, Richard B Carter
02/12/02	$0	0%	Rose Marie Carter
01/12/98	$0	0%	Richard B Carter, Rosemarie Carter

Ownership

Name: Rose Carter

Owner Occupied: No

Owner Mailing Address: 2970 Alta View Dr Unit G102, San Diego, CA 91942

Years Owned: 7

Home Equity: $975,000

Mortgage Balance Remaining: $377,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: No

Schools

Middle School: Mann Middle School with 4/10 star rating
High School: Crawford High School with 4/10 star rating