5853 Indian Ave San Jose, California, 95123-3241
4 bed • 2.5 bath • 6 guests
Est. $8,011/mo
Inquire about this property
Contact Agent
$1,670,300
Zestimate
$67,088
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $287/night at 64% occupancy.Projected nightly rate is $342/night at 70% occupancy.
Top 71% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$91,415
Avg annual revenue
70%
Avg occupancy rate
$342
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$100k
$170k
$240k
Sign up to see the data on 10 all comparables
$28,151
Profit
Revenue
$67,088
Operating Expenses
$22,401
Operating Income
$44,687
Mortgage & Taxes
$16,536
Profit (Cash Flow)
$28,151
$1,680,925
Cash Investment
Down Payment
$1,670,300
Renos & Furnishing
$10,625
Total
$1,680,925
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.62%
Cap Rate
2.67%
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
$0
Deductible property tax
$16,536
Your total deduction
$12,388
Your adjusted annual income
$150,000 - $12,388 = $137,612
Taxes on $137,612 (30%)
$41,284
Your old tax bill
$45,000
Your new tax bill
$41,284
Estimated tax savings
$3,716
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:
6,000 sqft
Year built:
1964
Size:
2,409 sqft
Type:
SFR
Parking:
2
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5939 Blossom Ave | 4 | 2 | 1,321 | - | 6,930 | 1971 | $1,610,000 | - |
| 605 Osage Ct | 4 | 2 | 1,512 | - | 8,295 | 1968 | $0 | 32 |
| 5859 Blossom Ave | 3 | 1 | 1,037 | - | 6,000 | 1962 | $0 | 9 |
| 740 Calero Ave | 4 | 4 | 1,893 | - | 6,700 | 1964 | $0 | 20 |
| 5871 Chesbro Ave | 3 | 2 | 1,923 | - | 7,000 | 1965 | $1,560,000 | 26 |
| 382 Avenida Abetos | 4 | 2 | 1,908 | - | 6,300 | 1968 | $0 | - |
| 5500 Woodhurst Ln | 4 | 2 | 1,773 | - | 6,050 | 1962 | $1,677,500 | 25 |
| 668 Bolivar Dr | 4 | 2 | 1,516 | - | 7,560 | 1965 | $0 | - |
| 6022 Jacques Dr | 4 | 2 | 1,321 | - | 7,500 | 1971 | $0 | 28 |
| 722 Laguna Seca Ct | 3 | 2 | 1,347 | - | 6,200 | 1963 | $1,310,000 | 18 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,000 sqft
- Building area: 2,409 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1-8
- Land Use: Residential
- Parcel Number: 687-04-023
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,305,600
- County Est. Land Value: -
- Assessed Land Value: $1,109,760
- County Est. Structure Value: -
Market Estimate: $1,464,751
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/01/21 | $1,280,000 | 76% | Igor Polevoy, Karina Kozinsky |
Ownership
- Name: Igor Polevoy
- Owner Occupied: Yes
- Owner Mailing Address: 5853 Indian Ave, San Jose, Ca 95123
- Years Owned: 32
- Home Equity: $671,000
- Mortgage Balance Remaining: $980,000
- Financed amount: 76%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Castillero Middle School with 6/10 star rating
- High School: Santa Teresa High School with 8/10 star rating