BNBCalc Short Term Rental Investment Analysis 6740 Calais Ct, Riverside, CA 92506

4 bed • 3 bath • 12 guests • $1,699,900

BNB

Calc

Annual Revenue

$82,618

Profit (Cash Flow)

-$56,472

Cap Rate

3.4%

Annual Revenue

$82,618

AirDNA projects $380/night at 45% occupancy ($62,456). Airbtics projects $377/night at 60% occupancy ($82,618). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $377 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,033	$78,419	$117,160	$157,816
Occupancy	51%	64%	71%	79%
Nightly Rate	$258	$316	$427	$516

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hillside House	$59,753	$248	59%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Spacious Mission Grove Home with Pool Table	$49,116	$268	47%	4	3	2	$210	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Relaxing Getaway: Spacious Home near Sycamore Park	$56,344	$249	56%	4	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (22)
Villa Oasis near Mission Inn/UCR - Pool & Spa+BBQ	$58,508	$522	30%	4	3	3	$329	✅	❌	❌	Y / Y	⭐️ 5 (19)
Citrus Farmhouse sleeps 15	$71,370	$300	65%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
BOHEMIAN AND MODERN SERENE HOME WITH POOL	$161,632	$509	82%	4	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (105)
🌟BOX SPRINGS! POOL, BAR, GAME AREA, FIRE PIT, BBQ🌟	$124,860	$365	89%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Lost in the Riverside Woods Near Downtown	$100,170	$342	75%	4	1	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (22)
Zen Home\|Game Room\|1 Mile to Downtown\|Patio\|Arcade	$87,400	$316	71%	4	2	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (46)
Mid Century Hilltop Getaway (Entire Home)	$84,484	$947	23%	4	4	1	$395	✅	❌	❌	Y / N	⭐️ 4 (3)
1919 Modern Craftsman Casita with Backyard Oasis	$66,965	$239	72%	4	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (54)
Fun-Filled Retreat w/ Pool & Game Room \|Sleeps 10+	$84,352	$310	64%	4	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (95)
Small Gatherings Welcomed 4bd/2br Pool House	$122,980	$490	66%	4	2	1	$309	✅	❌	✅	Y / Y	⭐️ 4.8 (45)
Riverside -Entire home (with 3 private bedrooms)	$42,862	$239	49%	4	4	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (7)
Downtown vintage, Hot Tub, Pool Table, Movie Room!	$70,554	$316	54%	4	2	1	$300	✅	✅	✅	Y / Y	⭐️ 5 (72)

Return Metrics

-14.05% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$56,472	-$112,944	-$169,416	-$225,888	-$282,360	-$564,720	-$1,694,162
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,359,920	$1,359,920	$1,359,920	$1,359,920	$1,359,920	$1,359,920	$1,359,920
Down Payment	$339,980	$339,980	$339,980	$339,980	$339,980	$339,980	$339,980
Property Appreciation	$50,997	$103,523	$157,626	$213,352	$270,749	$584,623	$2,426,203
Total Return	$1,694,424	$1,690,479	$1,688,110	$1,687,364	$1,688,289	$1,719,802	$2,431,941

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.05%

Cap Rate

3.42%

Return on Investment

2.79%

6740 Calais Ct Riverside, CA, 92506

4 bed • 3 bath • 12 guests

Purchase Price

Est. $8,153/mo

This property is for sale!

Contact Agent

Riverside

Guide

Zoning

Market

Guide

Laws

Market Data

-50

Airbnb Investor Score

-$56,472

Annual Profit

3.4%

Cap Rate

-14.1%

Cash on Cash

$82,618

Annual Revenue

BNBCalc predicts this property will get $377 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$82,756

Avg annual revenue

60%

Avg occupancy rate

$377

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

$40k

$80k

$120k

$165k

-$56,472

Profit

Revenue

$82,618

Operating Expenses

$24,420

Operating Income

$58,198

Mortgage & Taxes

$114,670

Profit (Cash Flow)

-$56,472

$401,727

Cash Investment

Down Payment

$339,980

Renos & Furnishing

$10,750

Closing Costs

$50,997

Total

$401,727

DSCR Ratio

Weak

0.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.05%

Cap Rate

3.42%

Return on Investment

2.79%

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

$80,679

Deductible property tax

$16,829

Your total deduction

$226,362

Your adjusted annual income

$150,000 - $226,362 = -$76,362

Taxes on -$76,362 (30%)

-$22,909

Your old tax bill

$45,000

Your new tax bill

-$22,909

Estimated tax savings

$67,909

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: Yes

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -