Airbnb Investor Score
-$32,744
Annual Profit
3.8%
Cap Rate
-12.3%
Cash on Cash
$64,648
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $595/night at 56% occupancy.Projected nightly rate is $295/night at 60% occupancy.
Top 51% of comparables
Top 38% 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.
$72,079
Avg annual revenue
60%
Avg occupancy rate
$295
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$75k
$130k
$195k
Sign up to see the data on 40 all comparables
-$32,745
Profit
Revenue
$64,648
Operating Expenses
$22,084
Operating Income
$42,564
Mortgage & Taxes
$75,309
Profit (Cash Flow)
-$32,745
$265,522
Cash Investment
Down Payment
$223,280
Renos & Furnishing
$8,750
Closing Costs
$33,492
Total
$265,522
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.33%
Cap Rate
3.81%
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
$52,985
Deductible property tax
$11,052
Your total deduction
$144,552
Your adjusted annual income
$150,000 - $144,552 = $5,448
Taxes on $5,448 (30%)
$1,634
Your old tax bill
$45,000
Your new tax bill
$1,634
Estimated tax savings
$43,366
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:
4.31 sqft
Year built:
2008
Size:
1,791 sqft
Type:
SINGLE_FAMILY
Parking:
4
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 4.31 sqft
- Building area: 1,791 sqft
- Garage: Yes
- Heating:
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Desert, Mountain(s)
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $623
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0631321300000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $820,080
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,116,400
Schools
- High School: Yucca Valley High School with 5/10 star rating