682 Dogwood Dr Murphys, California, 95247
3 bed • 2 bath • 10 guests
Est. $2,713/mo
This property is for sale!
Contact Agent
$48,859
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $343/night at 39% occupancy.Projected nightly rate is $226/night at 46% occupancy.
Top 51% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$43,209
Avg annual revenue
46%
Avg occupancy rate
$226
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 10 all comparables
$23,227
Profit
Revenue
$48,859
Operating Expenses
$20,032
Operating Income
$28,827
Mortgage & Taxes
$5,600
Profit (Cash Flow)
$23,227
$591,171
Cash Investment
Down Payment
$565,700
Renos & Furnishing
$8,500
Closing Costs
$16,971
Total
$591,171
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.92%
Cap Rate
5.09%
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
$0
Deductible property tax
$5,600
Your total deduction
$52,051
Your adjusted annual income
$150,000 - $52,051 = $97,949
Taxes on $97,949 (30%)
$29,385
Your old tax bill
$45,000
Your new tax bill
$29,385
Estimated tax savings
$15,615
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:
10,454 sqft
Year built:
1987
Size:
1,703 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1249 Canyon Ridge Ct | 3 | 3 | 2,312 | - | 10,018 | 1988 | $656,500 | 51 |
| 889 Larkspur Ln | 3 | 2 | 1,840 | - | 11,325 | 1992 | $540,000 | 42 |
| 739 Sugarbush Ln | 3 | 2 | 2,207 | - | 9,147 | 1999 | $500,000 | 3 |
| 306 Lupine Ln | 3 | 2 | 1,744 | - | 13,939 | 2003 | $457,000 | - |
| 840 E West Dr | 2 | 2 | 1,724 | - | 20,908 | 1976 | $0 | 66 |
| 879 Sandalwood Dr | 3 | 3 | 1,716 | - | 17,859 | 1981 | $350,000 | 91 |
| 22 Hilltop Ct | 3 | 3 | 1,893 | - | 11,325 | 2004 | $649,000 | 49 |
| 921 Dogwood Dr | 3 | 3 | 2,253 | - | 9,583 | 1991 | $475,000 | 21 |
| 201 Lupine Ln | 3 | 2 | 1,695 | - | 9,583 | 2005 | $510,000 | 21 |
| 1016 Sandalwood Dr | 2 | 2 | 1,720 | - | 16,117 | 1989 | $480,000 | 13 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 10,454 sqft
- Building area: 1,703 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 034-047-026-000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $186,024
- County Est. Land Value: -
- Assessed Land Value: $29,093
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/16/22 | $0 | 0% | Leslie Jean Shepherd |
| 02/16/22 | $280,000 | 0% | Pk Ventures Llc |
| Invalid Date | $0 | 0% | Shepherd Robert A, Leslie A Jean |
Ownership
- Name: Pk Ventures Llc
- Owner Occupied: No
- Owner Mailing Address: 96 S 17th St, San Jose, Ca 95112
- Years Owned: 31
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Bret Harte Union High School with 8/10 star rating