Airbnb Investor Score
-$8,061
Annual Profit
5.5%
Cap Rate
-5.0%
Cash on Cash
$57,997
Annual Revenue
BNBCalc predicts this property will get $237 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 46% 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.
$59,942
Avg annual revenue
67%
Avg occupancy rate
$237
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$90k
$120k
Sign up to see the data on 40 all comparables
-$8,061
Profit
Revenue
$57,997
Operating Expenses
$21,220
Operating Income
$36,777
Mortgage & Taxes
$44,839
Profit (Cash Flow)
-$8,061
$161,631
Cash Investment
Down Payment
$132,940
Renos & Furnishing
$8,750
Closing Costs
$19,941
Total
$161,631
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.98%
Cap Rate
5.53%
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
$31,547
Deductible property tax
$6,581
Your total deduction
$75,119
Your adjusted annual income
$150,000 - $75,119 = $74,881
Taxes on $74,881 (30%)
$22,464
Your old tax bill
$45,000
Your new tax bill
$22,464
Estimated tax savings
$22,536
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:
3,484 sqft
Year built:
1989
Size:
1,223 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
None, Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3,484 sqft
- Building area: 1,223 sqft
- Garage: No
- Heating: None, other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $543
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1089311190000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $216,543
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $664,700
Schools
- Middle School: Day Creek Intermediate School with 9/10 star rating
- High School: Rancho Cucamonga High School with 8/10 star rating