51230 Dorstan Dr Oakhurst, California, 93644
4 bed • 2 bath • 10 guests
Est. $3,597/mo
This property is for sale!
Contact Agent
$97,027
Annual Revenue
BNBCalc predicts this property will get $365 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 11% 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.
$79,997
Avg annual revenue
57%
Avg occupancy rate
$365
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$80k
$140k
$200k
Sign up to see the data on 40 all comparables
$20,141
Profit
Revenue
$97,027
Operating Expenses
$26,294
Operating Income
$70,734
Mortgage & Taxes
$50,593
Profit (Cash Flow)
$20,141
$183,000
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$10,500
Closing Costs
$22,500
Total
$183,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11%
Cap Rate
9.43%
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
$35,596
Deductible property tax
$7,425
Your total deduction
$67,305
Your adjusted annual income
$150,000 - $67,305 = $82,695
Taxes on $82,695 (30%)
$24,808
Your old tax bill
$45,000
Your new tax bill
$24,808
Estimated tax savings
$20,192
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:
227,383 sqft
Year built:
1992
Size:
2,304 sqft
Type:
SFR
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 227,383 sqft
- Building area: 2,304 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 057-280-042-000
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2024
- Assessed Value: $477,435
- County Est. Land Value: -
- Assessed Land Value: $95,508
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/27/21 | $0 | 0% | Sharron E Wolfe |
| 05/27/21 | $450,000 | 89% | Adam Schindler |
Ownership
- Name: Adam Schindler
- Owner Occupied: No
- Owner Mailing Address: 172 Jerrold Ave, San Francisco, CA 94124
- Years Owned: 41
- Home Equity: $386,084
- Mortgage Balance Remaining: $404,916
- Financed amount: 89%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No