BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4711 Annadel Heights Dr, Santa Rosa, CA 95405

4 bed β€’ 2 bath β€’ 12 guests β€’ $1,250,000

BNB

Calc

Annual Revenue

$124,099

Profit (Cash Flow)

$9,965

Cap Rate

7.5%

Annual Revenue

$124,099

AirDNA projects $468/night at 62% occupancy ($105,979). Airbtics projects $557/night at 61% occupancy ($124,098). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 61% occupancy rate, $557 rate per night.

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

Percentiles25%50%75%90%
Revenue$78,449$109,808$138,850$236,112
Occupancy52%60%71%80%
Nightly Rate$342$455$679$802

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Jasmine by AvantStay | Entertainer`s Paradise

No image available

$69,482
$339
56%
431$0βœ…βœ…βœ…Y / Y⭐️ 4.6 (44)
Marigold by AvantStay|Wine Country Home w/ Pool!

No image available

$77,822
$306
59%
421$336βœ…βŒβŒY / Y⭐️ 4.3 (48)
Black Oak by AvantStay | Santa Rosa Hideaway

No image available

$85,410
$305
62%
431$380βœ…βœ…βœ…Y / Y⭐️ 4.3 (40)
Family-Friendly*Curated Design*Play Area*Hot Tub

No image available

$80,330
$354
62%
412$0βŒβœ…βŒY / Y⭐️ 5 (121)
Deerhaven

No image available

$138,315
$741
51%
432$0βŒβœ…βŒY / Y⭐️ 5 (75)
Vino Blanco by AvantStay|Mountain Views + Privacy

No image available

$134,207
$424
75%
431$415βœ…βŒβœ…Y / Y⭐️ 4.8 (66)
Annadel House Retreat- Stunning Wine Country Luxe!

No image available

$139,029
$487
78%
443$0❌❌❌Y / Y⭐️ 4.8 (76)
Private 1+ acre, Bocce, New Heated Pool, Waterfall

No image available

$230,611
$1,357
46%
432$350βœ…βœ…βœ…Y / Y⭐️ 5 (55)
GORGEOUS WINE COUNTRY HOME ~ SPA PARK LIKE SETTING

No image available

$285,629
$729
100%
432$235βŒβœ…βœ…Y / Y⭐️ 5 (25)

Return Metrics

3.34% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,965$19,930$29,895$39,860$49,825$99,650$298,950
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,000,000$1,000,000$1,000,000$1,000,000$1,000,000$1,000,000$1,000,000
Down Payment$250,000$250,000$250,000$250,000$250,000$250,000$250,000
Property Appreciation$37,500$76,125$115,908$156,886$199,092$429,895$1,784,078
Total Return$1,297,465$1,346,055$1,395,803$1,446,746$1,498,917$1,779,545$3,333,028

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.34%

Cap Rate

7.54%

Return on Investment

20.04%

property-location

4711 Annadel Heights Dr Santa Rosa, CA, 95405

4 bed β€’ 2 bath β€’ 12 guests

Est. $5,996/mo

Agent

This property is for sale!

Contact Agent

Santa Rosa

Guide

Zoning

Guide


Laws

34

Airbnb Investor Score

$9,965

Annual Profit

7.5%

Cap Rate

3.3%

Cash on Cash

$124,099

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $468/night at 62% occupancy ($105,979.19). Airbtics projects $557/night at 61% occupancy ($124,098).

Top 41% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$129,418

Avg annual revenue

61%

Avg occupancy rate

$557

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$50k

$130k

$205k

$285k

Sign up to see the data on 10 all comparables

$9,965

Profit

Revenue

$124,099

Operating Expenses

$29,813

Operating Income

$94,286

Mortgage & Taxes

$84,321

Profit (Cash Flow)

$9,965

$298,000

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$10,500

Closing Costs

$37,500

Total

$298,000

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.34%

Cap Rate

7.54%

Profit (Cummulative)

$9,965

$1,000,000

$10,500

$37,500

$0

Total Gain

$59,745

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

$59,326

Deductible property tax

$12,375

Your total deduction

$258,770

Your adjusted annual income

$150,000 - $258,770 = -$108,770


Taxes on -$108,770 (30%)

-$32,631

Your old tax bill

$45,000

Your new tax bill

-$32,631


Estimated tax savings

$77,631

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • 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: -