682 Dogwood Dr Murphys, California, 95247
3 bed • 3 bath • 9 guests
Est. $2,158/mo

Inquire about this property
Contact Agent
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.
Top 13% of comparables
Top 26% 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.
$41,062
Avg annual revenue
43%
Avg occupancy rate
$254
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
$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
3%
Revenue Appreciation
0%
Cash on Cash Return
38.12%
Cap Rate
10.5%
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
$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:
2
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