Airbnb Investor Score
-$5,137
Annual Profit
5.5%
Cap Rate
18.3%
Cash on Cash
$41,221
Annual Revenue
BNBCalc predicts this property will get $171 per night with 66% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 44% 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.
$44,704
Avg annual revenue
66%
Avg occupancy rate
$171
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$110k
Sign up to see the data on 40 all comparables
$18,173
Profit
Revenue
$41,221
Operating Expenses
$19,039
Operating Income
$22,183
Mortgage & Taxes
$4,009
Profit (Cash Flow)
$18,173
$99,400
Cash Investment
Down Payment
$81,000
Renos & Furnishing
$6,250
Closing Costs
$12,150
Total
$99,400
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.28%
Cap Rate
5.47%
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
$19,222
Deductible property tax
$4,009
Your total deduction
$46,123
Your adjusted annual income
$150,000 - $46,123 = $103,877
Taxes on $103,877 (30%)
$31,163
Your old tax bill
$45,000
Your new tax bill
$31,163
Estimated tax savings
$13,837
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:
0.7 sqft
Year built:
1957
Size:
1,196 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Ductless
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.7 sqft
- Building area: 1,196 sqft
- Garage: Yes
- Heating: Ductless
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Ductless
- View: Desert, Mountain(s)
- Parking: Circular Driveway, Gravel
- Amenities: Dishwasher, Gas Oven, Gas Range
- Price per square foot: $338
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0603031070000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $525,298
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Yucca Valley High School with 5/10 star rating