Airbnb Investor Score
-$12,199
Annual Profit
5.9%
Cap Rate
20.7%
Cash on Cash
$110,253
Annual Revenue
BNBCalc predicts this property will get $268 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 3% 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.
$65,925
Avg annual revenue
62%
Avg occupancy rate
$268
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$65k
$120k
$170k
Sign up to see the data on 40 all comparables
$68,380
Profit
Revenue
$110,253
Operating Expenses
$28,013
Operating Income
$82,240
Mortgage & Taxes
$13,860
Profit (Cash Flow)
$68,380
$330,750
Cash Investment
Down Payment
$280,000
Renos & Furnishing
$8,750
Closing Costs
$42,000
Total
$330,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.67%
Cap Rate
5.87%
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
$66,445
Deductible property tax
$13,860
Your total deduction
$176,119
Your adjusted annual income
$150,000 - $176,119 = -$26,119
Taxes on -$26,119 (30%)
-$7,836
Your old tax bill
$45,000
Your new tax bill
-$7,836
Estimated tax savings
$52,836
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:
187,744 sqft
Year built:
2008
Size:
2,707 sqft
Type:
SFR
Parking:
4
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1350 Shangrila | 1 | 1 | 930 | - | 108,900 | 1956 | $65,500 | - |
| 1370 Mcgarry Rd | 2 | 2 | 1,326 | - | 108,900 | 2022 | $620,000 | - |
| 61423 La Crescenta Dr | 4 | 2 | 1,953 | - | 217,800 | 1983 | $299,000 | - |
| 1272 Shangrila | 2 | 1 | 1,574 | - | 217,800 | 1955 | $783,000 | - |
| 61276 La Brisa Dr | 1 | 1 | 924 | - | 108,900 | 1969 | $0 | 323 |
| 2517 Foxy Flats Rd | 2 | 1 | 1,040 | - | 76,665 | 1953 | $0 | - |
| 61441 Duvall Dr | 2 | 1 | 660 | - | 108,900 | 1957 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 187,744 sqft
- Building area: 2,707 sqft
- Garage: Yes
- Heating: Yes
- Pool: Yes
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0631-321-30-0000
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2024
- Assessed Value: $820,080
- County Est. Land Value: -
- Assessed Land Value: $156,060
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/28/23 | $0 | 0% | Moonlight Mesa Ranch Llc |
| 09/28/23 | $0 | 0% | Roger D Miller, Patricia M Miller |
| 11/18/21 | $0 | 0% | Moonlight Mesa Ranch Llc |
| 09/07/21 | $750,000 | 36% | Roger D Miller, Patricia M Miller |
| 10/06/16 | $0 | 0% | Robert J Karr |
| 11/14/07 | $1,500 | 100% | Robert J Karr |
| 06/26/03 | $1,500 | 100% | Robert J Karr |
| 07/18/02 | $800 | 100% | David J Petersen |
Ownership
- Name: Moonlight Mesa Ranch Llc
- Owner Occupied: No
- Owner Mailing Address: 61430 Moonlight Mesa, Joshua Tree, CA 92252
- Years Owned: 14
- Home Equity: $574,000
- Mortgage Balance Remaining: $826,000
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No