BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$22,263$38,894$61,678$81,663
Occupancy30%41%55%65%
Nightly Rate$197$249$295$329

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
322$165❌❌❌Y / Y⭐️ 5 (64)
Fully Remodeled, Forest Views,Bleached linens
$17,263
$82
50%
321$125❌❌✅Y / Y⭐️ 5 (44)
Nature Lover's Lodge : Fast Internet Included
$24,637
$193
31%
321$125❌❌❌Y / Y⭐️ 4.9 (16)
Murphys Retreat & Winery Getaway with Hot Tub
$46,319
$252
46%
321$160❌✅✅Y / Y⭐️ 5 (16)
Peaceful, Lovely Backyard; Walk to Downtown
$62,897
$261
65%
322$200❌❌✅Y / Y⭐️ 5 (70)
Vintage Comfort in Downtown Murphys
$44,477
$206
57%
322$135❌✅✅Y / Y⭐️ 4.8 (172)
Stunning New Horse and Hare Inn.
$44,639
$328
35%
322$200❌❌❌Y / Y⭐️ 5 (20)
All the Amenities - Walk to Murphy's Main Street!
$81,318
$280
79%
322$165❌✅✅Y / Y⭐️ 5 (66)
Downtown Murphy’s Creek House
$71,782
$284
65%
322$175❌❌✅Y / Y⭐️ 5 (26)
Brand New Murphys Home short walk to Main St.
$44,570
$279
43%
322$200❌❌❌Y / Y⭐️ 5 (4)
Basecamp Murphys
$39,091
$300
34%
322$200❌❌❌Y / Y⭐️ 5 (32)
The Oaks Poolside Retreat- V Vacation Rentals
$76,501
$687
30%
342$325✅❌✅Y / Y⭐️ 5 (4)
The Downtown Murphys Retreat
$36,351
$294
32%
322$175❌❌✅Y / Y⭐️ 5 (19)
Murphy’s Hideaway
$36,494
$168
54%
321$140❌❌✅Y / Y⭐️ 4.9 (50)
Emerald Inn the Mountains
$38,925
$340
31%
321$150❌❌✅Y / Y⭐️ 5 (22)
Murphys Hideaway-Views, Quiet, Wildlife, 5 Acres
$34,239
$206
44%
322$100❌❌✅Y / Y⭐️ 5 (76)
The Clover Cottage
$71,006
$348
55%
322$200❌❌✅Y / Y⭐️ 5 (12)
The Cute Little House Next Door!
$51,582
$210
64%
322$165❌❌✅Y / Y⭐️ 5 (19)
The Sage Field House
$78,180
$300
69%
322$170❌✅❌Y / Y⭐️ 4.9 (9)
Hathaway Pines Chalet in Stanislaus NF by Murphys
$46,581
$187
63%
331$150❌✅✅N / Y⭐️ 4.8 (56)
Quiet Murphys getaway steps away from 25+ wineries
$29,846
$198
39%
331$175❌❌❌Y / Y⭐️ 5 (231)
Rocky Vista
$62,526
$261
57%
322$175❌❌❌Y / Y⭐️ 5 (3)
Cheerful Home- 3 outdoor dining areas- Om Shanti
$30,238
$180
44%
332$135❌❌✅Y / Y⭐️ 4.8 (90)
Relax Mountain Style
$83,361
$312
73%
322$0✅✅✅Y / Y⭐️ 5 (2)
HATHAWAY HOUSE
$29,234
$165
46%
322$150❌❌❌Y / Y⭐️ 5 (86)
Avery Dome Cabin
$41,969
$255
43%
332$150❌❌✅Y / Y⭐️ 5 (9)
NEW Murphys Home wHot Tub, Fire Pit, EV & Walkable
$26,132
$204
35%
322$0❌✅✅Y / Y⭐️ 5 (10)
Murphys Retreat w/ 'Canyon' Views & Game Room
$46,506
$165
77%
3630$0✅❌❌Y / Y⭐️ 5 (8)
The Sage Getaway in Murphys
$35,151
$196
49%
322$0❌❌✅Y / Y⭐️ 0 (0)
Happiness Haven
$27,055
$231
32%
321$0❌❌✅Y / Y⭐️ 0 (3)
6-Acre Mountain Serenity Gem
$37,951
$300
32%
321$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

38.12%

Cap Rate

10.5%

Return on Investment

63.75%

property-location

682 Dogwood Dr Murphys, California, 95247

3 bed • 3 bath • 9 guests

Est. $2,158/mo

Agent

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.

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


🏊‍♂️ 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

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%

Profit (Cummulative)

$42,796

$360,000

$8,750

$13,500

$0

Total Gain

$71,566

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:

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