BNBCalc Short Term Rental Investment Analysis 6023 Colby St

2 bed • 2 bath • 6 guests • $450

BNB

Calc

Annual Revenue

$40,268

Profit (Cash Flow)

$21,923

Cap Rate

4878.5%

Annual Revenue

$40,268

AirDNA projects $282/night at 74% occupancy ($76,219).

BNB Calc projects a 49% occupancy rate, $225 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

338.08% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,922	$43,845	$65,768	$87,691	$109,614	$219,229	$657,688
Revenue Appreciation	$402	$809	$1,220	$1,635	$2,054	$4,212	$14,007
Home Equity	$360	$360	$360	$360	$360	$360	$360
Down Payment	$90	$90	$90	$90	$90	$90	$90
Property Appreciation	$17	$34	$53	$72	$92	$203	$927
Total Return	$22,792	$45,140	$67,492	$89,849	$112,211	$224,095	$673,072

Property Appreciation:

3.8%

Revenue Appreciation:

Cash on Cash Return

338.08%

Cap Rate

4,878.5%

Return on Investment

338.41%

6023 Colby St Oakland, CA, 94618

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2/mo

This property is for sale!

Contact Agent

Oakland

Guide

Zoning

Market

Guide

Laws

Market Data

$40,268

Annual Revenue

Projected nightly rate is $282/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,923

Profit

Revenue

$40,268

Operating Expenses

$18,315

Operating Income

$21,953

Mortgage & Taxes

$30

Profit (Cash Flow)

$21,923

$6,604

Cash Investment

Down Payment

$90

Renos & Furnishing

$6,500

Closing Costs

$14

Total

$6,604

DSCR Ratio

Strong

723.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3.8%

Revenue Appreciation

Cash on Cash Return

338.08%

Cap Rate

4,878.5%

Return on Investment

338.41%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$21

Deductible property tax

Your total deduction

-$21,004

Your adjusted annual income

$150,000 - -$21,004 = $171,004

Taxes on $171,004 (30%)

$51,301

Your old tax bill

$45,000

Your new tax bill

$51,301

Estimated tax savings

-$6,301

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:

4,000 sqft

Year built:

1913

Size:

1,302 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 4,000 sqft

Building area: 1,302 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 16-1394-3

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $54,524

County Est. Land Value: -

Assessed Land Value: $33,962

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/02/04	$0	0%	Ellen Waller

Ownership

Name: Ellen Est Waller

Owner Occupied: No

Owner Mailing Address: 1799 Clos Duvall Ct, Benicia, Ca 94510

Years Owned: 222

Home Equity: -

Mortgage Balance Remaining: $915,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No