$40,148
Annual Revenue
This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
AirDNA projects $229/night at 48% occupancy ($40,147.62). Airbtics projects $151/night at 52% occupancy ($28,678).
Top 61% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$33,532
Avg annual revenue
52%
Avg occupancy rate
$151
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 15 all comparables
-$21,148
Profit
Revenue
$40,148
Operating Expenses
$18,899
Operating Income
$21,248
Mortgage & Taxes
$42,397
Profit (Cash Flow)
-$21,148
$150,805
Cash Investment
Down Payment
$125,700
Renos & Furnishing
$6,250
Closing Costs
$18,855
Total
$150,805
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14.02%
Cap Rate
3.38%
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
$29,829
Deductible property tax
$6,222
Your total deduction
$94,076
Your adjusted annual income
$150,000 - $94,076 = $55,924
Taxes on $55,924 (30%)
$16,777
Your old tax bill
$45,000
Your new tax bill
$16,777
Estimated tax savings
$28,223
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:
19,425 sqft
Year built:
1978
Size:
1,392 sqft
Type:
SFR
Parking:
2
Heating:
Floor/Wall
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
4853 Avenida La Candela | 3 | 2 | 1,284 | - | 19,425 | 2008 | $415,000 | - |
61464 Calle Las Sierras | 3 | 2 | 1,922 | - | 49,658 | 2007 | $0 | - |
5345 Sunburst St | 1 | 1 | 1,334 | - | 148,104 | 1951 | $0 | 902 |
4575 Joshua Cove Dr | 3 | 2 | 2,462 | - | 108,900 | 1983 | $0 | - |
4758 Avenida La Mirada | 2 | 1 | 1,224 | - | 19,425 | 1985 | $205,000 | - |
4590 Avenida Del Sol | 2 | 1 | 985 | - | 19,425 | 1990 | $290,000 | - |
4789 Avenida La Candela | 2 | 1 | 864 | - | 19,425 | 1989 | $275,000 | 1 |
4683 Avenida La Candela | 2 | 1 | 1,775 | - | 19,425 | 1961 | $201,000 | 4 |
4743 Avenida La Espana Daga | 3 | 1 | 1,022 | - | 19,425 | 1990 | $360,000 | - |
61510 Dorothy Ln | 3 | 1 | 1,232 | - | 217,800 | 1956 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 19,425 sqft
- Building area: 1,392 sqft
- Garage: Yes
- Heating: Floor/wall
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0600-173-01-0000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $795,600
- County Est. Land Value: -
- Assessed Land Value: $159,120
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Yucca Valley High School with 4/10 star rating