Airbnb Investor Score
-$10,009
Annual Profit
4.9%
Cap Rate
-7.6%
Cash on Cash
$45,802
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $311/night at 47% occupancy ($53,387.71). Airbtics projects $228/night at 55% occupancy ($45,801).
Top 46% of comparables
Top 41% 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.
$51,703
Avg annual revenue
55%
Avg occupancy rate
$228
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$140k
Sign up to see the data on 40 all comparables
-$10,010
Profit
Revenue
$45,802
Operating Expenses
$19,634
Operating Income
$26,167
Mortgage & Taxes
$36,177
Profit (Cash Flow)
-$10,010
$131,849
Cash Investment
Down Payment
$107,260
Renos & Furnishing
$8,500
Closing Costs
$16,089
Total
$131,849
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.59%
Cap Rate
4.87%
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
$25,453
Deductible property tax
$5,309
Your total deduction
$126,506
Your adjusted annual income
$150,000 - $126,506 = $23,494
Taxes on $23,494 (30%)
$7,048
Your old tax bill
$45,000
Your new tax bill
$7,048
Estimated tax savings
$37,952
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:
0.45 sqft
Year built:
1978
Size:
1,392 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Ductless
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.45 sqft
- Building area: 1,392 sqft
- Garage: Yes
- Heating: Central, ductless
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Ductless
- View: Mountain(s)
- Parking: Driveway
- Amenities: Electric Oven, Freezer, Disposal, Ice Maker, Refrigerator, Range Hood, Water Heater, Dryer, Washer
- Price per square foot: $339
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0600173010000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $795,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $472,800
Schools
- High School: Yucca Valley High School with 4/10 star rating