Airbnb Investor Score
$605
Annual Profit
6.5%
Cap Rate
16.9%
Cash on Cash
$280,142
Annual Revenue
BNBCalc predicts this property will get $691 per night with 72% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 76% of comparables
Top 1% 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.
$181,550
Avg annual revenue
72%
Avg occupancy rate
$691
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$65k
$165k
$270k
$375k
Sign up to see the data on 40 all comparables
$154,599
Profit
Revenue
$280,142
Operating Expenses
$85,957
Operating Income
$194,185
Mortgage & Taxes
$39,587
Profit (Cash Flow)
$154,599
$1,079,640
Cash Investment
Down Payment
$989,670
Renos & Furnishing
$0
Closing Costs
$89,970
Total
$1,079,640
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
4%
Revenue Appreciation
10%
Cash on Cash Return
16.91%
Cap Rate
6.47%
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
$131,286
Deductible property tax
$39,587
Your total deduction
$304,071
Your adjusted annual income
$150,000 - $304,071 = -$154,071
Taxes on -$154,071 (30%)
-$46,221
Your old tax bill
$45,000
Your new tax bill
-$46,221
Estimated tax savings
$91,221
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:
7,840 sqft
Year built:
2016
Size:
3,292 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Fireplace(s), Forced Air, Solar
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 7,840 sqft
- Building area: 3,292 sqft
- Garage: Yes
- Heating: Fireplace(s), forced air, solar
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, ENERGY STAR Qualified Equipment
- View: Canyon, Neighborhood, Trees/Woods, Valley
- Parking: Driveway, Concrete, Garage, Garage Faces Front
- Amenities: Dishwasher, Double Oven, Electric Cooktop, Microwave, Refrigerator, Tankless Water Heater, Dryer, Washer
- Price per square foot: $889
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 4522540100
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $3,121,197
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $2,929,300
Schools
- Middle School: Roosevelt International Middle School with 5/10 star rating
- High School: San Diego High School with 5/10 star rating