BNBCalc Short Term Rental Investment Analysis 6506 Maywood Ln, Stockton, CA 95207

3 bed • 1 bath • 9 guests • $345,000

BNB

Calc

Annual Revenue

$48,782

Profit (Cash Flow)

$5,488

Cap Rate

8.3%

Annual Revenue

$48,782

AirDNA projects $238/night at 46% occupancy ($39,986). Airbtics projects $212/night at 63% occupancy ($48,781). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $212 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,535	$46,538	$64,786	$97,699
Occupancy	55%	63%	76%	83%
Nightly Rate	$166	$195	$225	$313

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly remodeled Craftsman home	$27,597	$130	58%	3	1	30	$399	❌	❌	✅	Y / Y	⭐️ 5 (2)
Bitty $Budget$ Cutie	$44,296	$173	67%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (34)
Updated Craftsman in central area	$56,995	$257	59%	3	1	3	$225	❌	❌	✅	Y / N	⭐️ 5 (1)
Secluded, Relaxing, Spacious Home	$53,728	$352	41%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Beautifully designed Next to UOP w/High Walk Score	$60,436	$225	71%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Most economical for Big Families 3BR 2BA 2+2Garage	$43,265	$190	57%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Artists Dream Home	$51,970	$199	69%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (12)
Magnolia House	$47,597	$153	85%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Perfect Choice 3+2 Home in North Stockton, CA	$51,515	$160	81%	3	2	4	$210	❌	❌	❌	Y / Y	⭐️ 5 (17)
Lake house w/ boat & deck Monthly only $5000	$43,583	$226	43%	3	3	1	$250	❌	✅	❌	Y / Y	⭐️ 4.9 (9)
Cozy family home, near everything!	$24,310	$123	54%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Cozy & Charming Home	$71,370	$195	100%	3	1	3	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
Tree covered community, a mile to the marina	$69,814	$217	82%	3	2	2	$225	✅	❌	✅	N / N	⭐️ 4.7 (3)
Modern Home for Travel Professional	$44,732	$194	63%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

6.26% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,487	$10,975	$16,463	$21,950	$27,438	$54,877	$164,631
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$276,000	$276,000	$276,000	$276,000	$276,000	$276,000	$276,000
Down Payment	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000
Property Appreciation	$10,350	$21,010	$31,990	$43,300	$54,949	$118,651	$492,405
Total Return	$360,837	$376,985	$393,453	$410,251	$427,388	$518,528	$1,002,037

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.26%

Cap Rate

8.33%

Return on Investment

21.94%

6506 Maywood Ln Stockton, CA, 95207

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,655/mo

This property is for sale!

Contact Agent

Stockton

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$5,487

Annual Profit

8.3%

Cap Rate

6.3%

Cash on Cash

$48,782

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $238/night at 46% occupancy.Projected nightly rate is $212/night at 63% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$48,840

Avg annual revenue

63%

Avg occupancy rate

$212

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$40k

$55k

$70k

$5,488

Profit

Revenue

$48,782

Operating Expenses

$20,022

Operating Income

$28,760

Mortgage & Taxes

$23,273

Profit (Cash Flow)

$5,488

$87,600

Cash Investment

Down Payment

$69,000

Renos & Furnishing

$8,250

Closing Costs

$10,350

Total

$87,600

DSCR Ratio

Acceptable

1.24

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.26%

Cap Rate

8.33%

Return on Investment

21.94%

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

$16,374

Deductible property tax

$3,415

Your total deduction

$29,829

Your adjusted annual income

$150,000 - $29,829 = $120,171

Taxes on $120,171 (30%)

$36,051

Your old tax bill

$45,000

Your new tax bill

$36,051

Estimated tax savings

$8,949

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -