BNBCalc Short Term Rental Investment Analysis 461 E Alameda St, Manteca, CA 95336

3 bed • 2 bath • 9 guests • $575,000

BNB

Calc

Annual Revenue

$38,891

Profit (Cash Flow)

-$18,632

Cap Rate

3.5%

Annual Revenue

$38,891

AirDNA projects $242/night at 44% occupancy ($38,891). Airbtics projects $199/night at 56% occupancy ($40,702). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 44% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,382	$42,206	$59,679	$76,957
Occupancy	44%	61%	68%	71%
Nightly Rate	$166	$183	$229	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sycamore Swing Cottage	$31,193	$183	44%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
The little yellow house	$56,816	$223	68%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.7 (101)
Manteca LUXX: Spacious 3 bed 2 bath home	$58,409	$230	62%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Lathrop Perfection: 3bed2Bath Home, Prime Location	$56,518	$276	51%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Huge Home/Game & Movie room/Self-Check-in	$56,156	$229	67%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Manteca Farmstay	$32,072	$179	45%	3	1	2	$300	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Stunning River Islands Home Near Lake & Boat House	$71,310	$278	68%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Ripon’s Freedom Farmhouse	$18,262	$120	37%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (128)
Casa Blanca - Entire House in Ripon	$45,658	$155	72%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (248)
[1994] built 3/3/3 House Kitchen WIFI TV & garage	$22,179	$101	60%	3	3	5	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
[30+day] Large Court House 3/3/3 WiFi Grg	$24,756	$178	38%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Very nice and Private Charming.	$32,320	$141	61%	3	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (68)
Full set Large 3/3/3 New House at Court location	$91,901	$289	85%	3	3	5	$169	❌	❌	❌	Y / Y	⭐️ 5 (3)
Quiet country-setting - 3 bedroom home	$47,824	$182	70%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

-13.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$18,632	-$37,264	-$55,897	-$74,529	-$93,161	-$186,323	-$558,970
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$460,000	$460,000	$460,000	$460,000	$460,000	$460,000	$460,000
Down Payment	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000
Property Appreciation	$17,250	$35,017	$53,318	$72,167	$91,582	$197,751	$820,675
Total Return	$573,617	$572,752	$572,420	$572,638	$573,420	$586,428	$836,705

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.23%

Cap Rate

3.5%

Return on Investment

3.03%

461 E Alameda St Manteca, CA, 95336

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,758/mo

This property is for sale!

Contact Agent

Manteca

Zoning

Laws

-47

Airbnb Investor Score

-$18,632

Annual Profit

3.5%

Cap Rate

-13.2%

Cash on Cash

$38,891

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $242/night at 44% occupancy.Projected nightly rate is $199/night at 56% occupancy.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$43,905

Avg annual revenue

56%

Avg occupancy rate

$199

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

$10k

$40k

$65k

$95k

-$18,632

Profit

Revenue

$38,891

Operating Expenses

$18,736

Operating Income

$20,155

Mortgage & Taxes

$38,788

Profit (Cash Flow)

-$18,632

$140,750

Cash Investment

Down Payment

$115,000

Renos & Furnishing

$8,500

Closing Costs

$17,250

Total

$140,750

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.23%

Cap Rate

3.5%

Return on Investment

3.03%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$76,770

Your adjusted annual income

$150,000 - $76,770 = $73,230

Taxes on $73,230 (30%)

$21,969

Your old tax bill

$45,000

Your new tax bill

$21,969

Estimated tax savings

$23,031

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:

MOBILE

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MOBILE

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -