$40,082
Annual Revenue
BNBCalc predicts this property will get $153 per night with 75% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 88% of comparables
Top 18% 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.
$44,937
Avg annual revenue
75%
Avg occupancy rate
$153
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
$6,816
Profit
Revenue
$40,082
Operating Expenses
$18,891
Operating Income
$21,191
Mortgage & Taxes
$14,375
Profit (Cash Flow)
$6,816
$57,513
Cash Investment
Down Payment
$42,620
Renos & Furnishing
$8,500
Closing Costs
$6,393
Total
$57,513
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.85%
Cap Rate
9.94%
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
$10,114
Deductible property tax
$2,110
Your total deduction
$15,468
Your adjusted annual income
$150,000 - $15,468 = $134,532
Taxes on $134,532 (30%)
$40,360
Your old tax bill
$45,000
Your new tax bill
$40,360
Estimated tax savings
$4,640
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:
2000
Size:
1,908 sqft
Type:
MOBILE
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Mobile Home
- Stories: 1
- Lot size: -
- Building area: 1,908 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 5320405054
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $8,870
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $132,433
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/17/21 | $0 | 0% | Wendy Santino, Santino Family Trust |
| 02/22/21 | $0 | 0% | Craig A Ramseyer, Wendy Santino |
| 12/04/09 | $42,500 | 0% | Craig A Ramseyer |
Ownership
- Name: Wendy Santino
- Owner Occupied: No
- Owner Mailing Address: 317 Longden Ln, Solana Beach, Ca 92075
- Years Owned: 176
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: Yes
- Foreclosure: No