BNBCalc Short Term Rental Investment Analysis 6904 Sumter Quay Cir, Stockton, CA, 95219

3 bed • 2 bath • 6 guests • $244,950

BNB

Calc

Annual Revenue

$58,399

Profit (Cash Flow)

$34,702

Cap Rate

15.2%

Annual Revenue

$58,399

AirDNA projects $259/night at 55% occupancy ($52,029). Airbtics projects $271/night at 59% occupancy ($58,398). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $271 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,065	$51,225	$89,843	$125,988
Occupancy	47%	56%	71%	78%
Nightly Rate	$196	$239	$332	$425

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Perfect Choice 3+2 Home in North Stockton, CA	$56,706	$178	81%	3	2	3	$210	❌	❌	❌	Y / Y	⭐️ 5 (24)
Bitty $Budget$ Cutie	$45,490	$176	67%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (64)
The Garden House	$36,311	$133	69%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Quiet Court \| Family Home 4 Beds \| HotTub & Garage	$57,464	$256	56%	3	2	2	$219	❌	✅	❌	Y / Y	⭐️ 5 (101)
Old World Charm \|Sleeps 10 \| 4min to U.O.P \| Dock	$52,452	$202	65%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (67)
Lodi Wine Country's 1917 Craftsman Bungalow	$63,692	$304	54%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (115)
Wine Lovers Paradise	$38,160	$218	45%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Mid Century \| Wineries \| Game Room	$33,061	$146	56%	3	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (52)
Charming Three bedroom Luxury Oasis	$71,198	$245	76%	3	3.5	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (64)
The Palm House Lodi \| Sleeps 10	$54,034	$254	53%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (66)
Lathrop Perfection: 3bed2Bath Home, Prime Location	$56,147	$259	55%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (60)
Newly renovated, luxurious Oasis nestled in Lodi	$56,612	$182	82%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (108)
Destination Lodi	$41,918	$199	56%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (182)
Downtown Lodi l 3 BD Sleeps 6 l Modern Comforts	$43,554	$220	50%	3	1	1	$179	❌	❌	✅	Y / Y	⭐️ 0 (2)
Wine Valley Designer Home	$102,314	$340	77%	3	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (15)
Updated Craftsman in central area	$42,463	$234	48%	3	2	3	$225	❌	❌	✅	Y / N	⭐️ 0 (2)
Modern Pokemon Oasis	$54,718	$230	65%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Spacious Wine Country Home: 1 Mi to Downtown Lodi!	$38,964	$259	40%	3	2	2	$191	❌	❌	❌	Y / Y	⭐️ 5 (52)
Trinity Escape. Entire home near Lodi Lake	$46,860	$174	73%	3	2	2	$24	❌	❌	❌	Y / Y	⭐️ 5 (529)
Discovery Bay Home with Hot Tub Great Location!	$126,969	$520	66%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (50)
Boating and Fishing! Waterslide! Fast water close	$84,298	$437	47%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (19)
Waterfront Haven	$63,682	$419	41%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (59)
The Boathouse - Family Friendly with Water Toys	$53,911	$538	26%	3	2	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (36)
Waterfront Home 🚣 Paddleboat, Paddleboard & Kayak	$74,491	$506	39%	3	2.5	2	$280	✅	❌	❌	Y / Y	⭐️ 5 (121)
The little yellow house	$52,507	$177	78%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (123)
Bright and Sunny Waterfront Hideaway	$81,724	$285	77%	3	2	2	$275	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Hutchins House in Downtown Lodi	$86,720	$330	70%	3	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (6)
Lakefront Gem \| 7 five-star reviews, 1 below	$81,999	$424	50%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Artists Dream Home	$36,608	$218	42%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (22)
Charming Lodi Getaway Near Vineyards & Downtown!	$44,518	$133	86%	3	2	2	$214	❌	❌	❌	Y / Y	⭐️ 5 (11)
Secluded, Relaxing, Spacious Home	$43,752	$367	32%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Most economical for Big Families 3BR 2BA 2+2Garage	$43,318	$203	56%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Beautiful, Comfortable and Spacious House	$62,785	$246	68%	3	2.5	28	$204	❌	❌	✅	Y / Y	⭐️ 5 (35)
CHARMING 3 BEDROOM LAKE HOUSE	$39,762	$214	47%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (300)
Remodeled in 2020-Large deck w/ spa & ping pong!	$73,056	$404	49%	3	2	3	$275	❌	✅	❌	Y / Y	⭐️ 5 (52)
Deltahouse! Waterfront Getaway	$126,032	$357	92%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (92)
Spacious 3BR/2BA Retreat	$48,854	$188	71%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
V.i.p Class One ~ Real Comfort ~ 3 Bedrooms	$39,749	$307	34%	3	2	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (18)
The Happy Hamlet \| Great location, Cozy Home!	$43,013	$226	52%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Pet Friendly Retreat: Coffee Bar-Game Room-Central	$50,738	$170	77%	3	2	1	$170	✅	❌	✅	Y / Y	⭐️ 5 (34)

Return Metrics

53.52% 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)	$34,702	$69,404	$104,106	$138,808	$173,510	$347,020	$1,041,060
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$195,960	$195,960	$195,960	$195,960	$195,960	$195,960	$195,960
Down Payment	$48,990	$48,990	$48,990	$48,990	$48,990	$48,990	$48,990
Property Appreciation	$7,348	$14,917	$22,713	$30,743	$39,014	$84,242	$349,607
Total Return	$287,000	$329,271	$371,769	$414,501	$457,474	$676,212	$1,635,618

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

53.52%

Cap Rate

15.15%

Return on Investment

68.56%

6904 Sumter Quay Cir Stockton, California, 95219

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,175/mo

Inquire about this property

Contact Agent

$386,600

Zestimate

Stockton

Guide

Zoning

Market

Guide

Laws

Market Data

238

Airbnb Investor Score

$20,603

Annual Profit

15.2%

Cap Rate

53.5%

Cash on Cash

$58,399

Annual Revenue

BNBCalc predicts this property will get $271 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$58,765

Avg annual revenue

59%

Avg occupancy rate

$271

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

$30k

$65k

$95k

$130k

$34,702

Profit

Revenue

$58,399

Operating Expenses

$21,272

Operating Income

$37,127

Mortgage & Taxes

$2,425

Profit (Cash Flow)

$34,702

$64,839

Cash Investment

Down Payment

$48,990

Renos & Furnishing

$8,500

Closing Costs

$7,349

Total

$64,839

DSCR Ratio

Strong

2.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

53.52%

Cap Rate

15.15%

Return on Investment

68.56%

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

$11,626

Deductible property tax

$2,425

Your total deduction

$4,836

Your adjusted annual income

$150,000 - $4,836 = $145,164

Taxes on $145,164 (30%)

$43,549

Your old tax bill

$45,000

Your new tax bill

$43,549

Estimated tax savings

$1,451

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:

Year built:

Size:

1,204 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 1,204 sqft

Garage: No

Heating: Forced air

Pool: Yes

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Detached

Amenities: Dishwasher, Oven, WD Hookup

Price per square foot: $321

Lot Info

Zoning: -

Land Use: -

Parcel Number: 100450120000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $273,242

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $386,600

Schools

High School: Lincoln High School with 7/10 star rating