BNBCalc Short Term Rental Investment Analysis 682 Dogwood Drive, Murphys, CA

3 bed • 3 bath • 9 guests • $450,000

BNB

Calc

Annual Revenue

$70,036

Profit (Cash Flow)

$42,796

Cap Rate

10.5%

Annual Revenue

$70,036

AirDNA projects $367/night at 36% occupancy ($48,256). Airbtics projects $254/night at 43% occupancy ($39,891). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $295 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,263	$38,894	$61,678	$81,663
Occupancy	30%	41%	55%	65%
Nightly Rate	$197	$249	$295	$329

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Redwood Creek House - Creek Front Property	$31,027	$266	30%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (64)
Fully Remodeled, Forest Views,Bleached linens	$17,263	$82	50%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (44)
Nature Lover's Lodge : Fast Internet Included	$24,637	$193	31%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Murphys Retreat & Winery Getaway with Hot Tub	$46,319	$252	46%	3	2	1	$160	❌	✅	✅	Y / Y	⭐️ 5 (16)
Peaceful, Lovely Backyard; Walk to Downtown	$62,897	$261	65%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (70)
Vintage Comfort in Downtown Murphys	$44,477	$206	57%	3	2	2	$135	❌	✅	✅	Y / Y	⭐️ 4.8 (172)
Stunning New Horse and Hare Inn.	$44,639	$328	35%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (20)
All the Amenities - Walk to Murphy's Main Street!	$81,318	$280	79%	3	2	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (66)
Downtown Murphy’s Creek House	$71,782	$284	65%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (26)
Brand New Murphys Home short walk to Main St.	$44,570	$279	43%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
Basecamp Murphys	$39,091	$300	34%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Oaks Poolside Retreat- V Vacation Rentals	$76,501	$687	30%	3	4	2	$325	✅	❌	✅	Y / Y	⭐️ 5 (4)
The Downtown Murphys Retreat	$36,351	$294	32%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
Murphy’s Hideaway	$36,494	$168	54%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
Emerald Inn the Mountains	$38,925	$340	31%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)
Murphys Hideaway-Views, Quiet, Wildlife, 5 Acres	$34,239	$206	44%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)
The Clover Cottage	$71,006	$348	55%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (12)
The Cute Little House Next Door!	$51,582	$210	64%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (19)
The Sage Field House	$78,180	$300	69%	3	2	2	$170	❌	✅	❌	Y / Y	⭐️ 4.9 (9)
Hathaway Pines Chalet in Stanislaus NF by Murphys	$46,581	$187	63%	3	3	1	$150	❌	✅	✅	N / Y	⭐️ 4.8 (56)
Quiet Murphys getaway steps away from 25+ wineries	$29,846	$198	39%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (231)
Rocky Vista	$62,526	$261	57%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cheerful Home- 3 outdoor dining areas- Om Shanti	$30,238	$180	44%	3	3	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
Relax Mountain Style	$83,361	$312	73%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
HATHAWAY HOUSE	$29,234	$165	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (86)
Avery Dome Cabin	$41,969	$255	43%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
NEW Murphys Home wHot Tub, Fire Pit, EV & Walkable	$26,132	$204	35%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (10)
Murphys Retreat w/ 'Canyon' Views & Game Room	$46,506	$165	77%	3	6	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
The Sage Getaway in Murphys	$35,151	$196	49%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Happiness Haven	$27,055	$231	32%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
6-Acre Mountain Serenity Gem	$37,951	$300	32%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

38.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$42,795	$85,591	$128,387	$171,183	$213,979	$427,959	$1,283,877
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$506,295	$562,996	$620,114	$677,662	$735,652	$1,032,721	$2,376,145

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.12%

Cap Rate

10.5%

Return on Investment

63.75%

682 Dogwood Dr Murphys, California, 95247

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

140

Airbnb Investor Score

$6,341

Annual Profit

10.5%

Cap Rate

38.1%

Cash on Cash

$70,036

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $367/night at 36% occupancy.Projected nightly rate is $254/night at 43% occupancy.

Occupancy Rate

Top 13% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$41,062

Avg annual revenue

43%

Avg occupancy rate

$254

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

$10k

$35k

$60k

$85k

$42,796

Profit

Revenue

$70,036

Operating Expenses

$22,785

Operating Income

$47,251

Mortgage & Taxes

$4,455

Profit (Cash Flow)

$42,796

$98,750

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,750

Total

$98,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.12%

Cap Rate

10.5%

Return on Investment

63.75%

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

$20,762

Deductible property tax

$4,455

Your total deduction

$28,298

Your adjusted annual income

$150,000 - $28,298 = $121,702

Taxes on $121,702 (30%)

$36,511

Your old tax bill

$45,000

Your new tax bill

$36,511

Estimated tax savings

$8,489

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:

SINGLE_FAMILY

Parking:

Heating:

Central, Propane, Wood Stove

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 10,454 sqft

Building area: 1,703 sqft

Garage: Yes

Heating: Central, propane, wood stove

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air, Ceiling Fan(s)

View: Trees/Woods

Parking: Attached, Two Spaces, Garage Faces Side, Side By Side, Uncovered

Amenities: Dishwasher, Free-Standing Electric Range, Disposal, Microwave

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 034047026

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $186,024

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Avery Middle School with 6/10 star rating
High School: Bret Harte Union High School with 7/10 star rating