600 Coghlan Dr Healdsburg, California, 95448
5 bed β’ 4 bath β’ 15 guests
Est. $18,148/mo
Inquire about this property
Contact Agent
$3,783,600
Zestimate
Airbnb Investor Score
-$26,202
Annual Profit
6.1%
Cap Rate
-3.0%
Cash on Cash
$278,973
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,387/night at 49% occupancy.Projected nightly rate is $972/night at 50% occupancy.
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.
$165,090
Avg annual revenue
50%
Avg occupancy rate
$972
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$145k
$250k
$360k
Sign up to see the data on 40 all comparables
-$26,203
Profit
Revenue
$278,973
Operating Expenses
$49,947
Operating Income
$229,027
Mortgage & Taxes
$255,230
Profit (Cash Flow)
-$26,203
$883,228
Cash Investment
Down Payment
$756,720
Renos & Furnishing
$13,000
Closing Costs
$113,508
Total
$883,228
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.96%
Cap Rate
6.05%
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
$179,574
Deductible property tax
$37,458
Your total deduction
$402,832
Your adjusted annual income
$150,000 - $402,832 = -$252,832
Taxes on -$252,832 (30%)
-$75,850
Your old tax bill
$45,000
Your new tax bill
-$75,850
Estimated tax savings
$120,850
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:
0.5 sqft
Year built:
1966
Size:
3,000 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.5 sqft
- Building area: 3,000 sqft
- Garage: No
- Heating: Central, gas
- Pool: Yes
- Fireplaces: 1
- Basement: No
- Cooling: Ceiling Fan(s), Central Air
- View: -
- Parking: Other
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 002511050000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $1,009,716
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $3,783,600
Schools
- Middle School: Healdsburg Junior High School with 6/10 star rating
- High School: Healdsburg High School with 7/10 star rating