5205 Mormon Ave Yucca Valley, California, 92284
2 bed • 3 bath • 6 guests
Est. $3,331/mo
Inquire about this property
Contact Agent
$694,500
Zestimate
Airbnb Investor Score
$4,590
Annual Profit
7.4%
Cap Rate
2.8%
Cash on Cash
$74,849
Annual Revenue
BNBCalc predicts this property will get $216 per night with 68% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 26% 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.
$59,878
Avg annual revenue
68%
Avg occupancy rate
$216
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$4,590
Profit
Revenue
$74,849
Operating Expenses
$23,410
Operating Income
$51,439
Mortgage & Taxes
$46,849
Profit (Cash Flow)
$4,590
$166,485
Cash Investment
Down Payment
$138,900
Renos & Furnishing
$6,750
Closing Costs
$20,835
Total
$166,485
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.75%
Cap Rate
7.4%
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
$32,962
Deductible property tax
$6,876
Your total deduction
$65,144
Your adjusted annual income
$150,000 - $65,144 = $84,856
Taxes on $84,856 (30%)
$25,457
Your old tax bill
$45,000
Your new tax bill
$25,457
Estimated tax savings
$19,543
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:
2.22 sqft
Year built:
2024
Size:
1,550 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Heat Pump, High Efficiency
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 2.22 sqft
- Building area: 1,550 sqft
- Garage: No
- Heating: Central, heat pump, high efficiency
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, High Efficiency, Whole House Fan
- View: Desert, Mountain(s), Neighborhood, Panoramic, Rocks
- Parking: Attached Carport, Concrete, Gravel, Driveway Up Slope From Street
- Amenities: Dishwasher, Electric Range, High Efficiency Water Heater, Microwave, Range Hood
- Price per square foot: $448
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0596045080000
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $694,500
Schools
- High School: Yucca Valley High School with 5/10 star rating