BNBCalc Short Term Rental Investment Analysis 7899 Raincross Ct, Riverside, CA 92507

4 bed • 2 bath • 12 guests • $815,000

BNB

Calc

Annual Revenue

$67,954

Profit (Cash Flow)

-$9,538

Cap Rate

5.6%

Annual Revenue

$67,954

AirDNA projects $305/night at 61% occupancy ($67,953). Airbtics projects $263/night at 67% occupancy ($64,359). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 61% occupancy rate, $305 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,968	$66,887	$79,802	$90,388
Occupancy	61%	67%	72%	76%
Nightly Rate	$234	$251	$279	$297

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wonderful Family Escape	$80,949	$287	72%	4	2	3	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Gorgeous Family Home	$56,278	$219	64%	4	2	3	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Fun Family Pool Home	$114,173	$394	73%	4	3	3	$249	✅	❌	❌	Y / Y	⭐️ 4.8 (108)
Great Home With Fun Game Room	$83,868	$285	75%	4	3	3	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (57)
Magnificent View Relaxing 4Bdr Retreat HomeUCR NOS	$79,848	$234	86%	4	3	3	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Wonderful Private View 4-Bdr Upgraded Home UCR NOS	$60,723	$216	67%	4	2	1	$220	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Modern Spacious Single Story New Home w/MTN View!	$45,120	$242	46%	4	2	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (21)
Stunning Breathtaking View 6-Bed House nearUCR NOS	$65,558	$234	68%	4	2	3	$280	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Newly Built Modern Home with a View	$57,754	$263	60%	4	2	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Great 4Bdr Family Home With Billiards Table	$57,096	$260	60%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (33)

Return Metrics

-4.81% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,537	-$19,075	-$28,612	-$38,150	-$47,688	-$95,376	-$286,129
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$652,000	$652,000	$652,000	$652,000	$652,000	$652,000	$652,000
Down Payment	$163,000	$163,000	$163,000	$163,000	$163,000	$163,000	$163,000
Property Appreciation	$24,450	$49,633	$75,572	$102,289	$129,808	$280,291	$1,163,218
Total Return	$829,912	$845,558	$861,959	$879,139	$897,120	$999,915	$1,692,089

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.81%

Cap Rate

5.57%

Return on Investment

11.57%

7899 Raincross Ct Riverside, CA, 92507

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,909/mo

This property is for sale!

Contact Agent

Riverside

Guide

Zoning

Market

Guide

Laws

Market Data

-6

Airbnb Investor Score

-$9,537

Annual Profit

5.6%

Cap Rate

-4.8%

Cash on Cash

$67,954

Annual Revenue

BNBCalc predicts this property will get $263 per night with 67% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$70,136

Avg annual revenue

67%

Avg occupancy rate

$263

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

$45k

$65k

$90k

$115k

-$9,538

Profit

Revenue

$67,954

Operating Expenses

$22,514

Operating Income

$45,440

Mortgage & Taxes

$54,977

Profit (Cash Flow)

-$9,538

$197,950

Cash Investment

Down Payment

$163,000

Renos & Furnishing

$10,500

Closing Costs

$24,450

Total

$197,950

DSCR Ratio

Weak

0.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.81%

Cap Rate

5.57%

Return on Investment

11.57%

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

$38,681

Deductible property tax

$8,068

Your total deduction

$91,727

Your adjusted annual income

$150,000 - $91,727 = $58,273

Taxes on $58,273 (30%)

$17,482

Your old tax bill

$45,000

Your new tax bill

$17,482

Estimated tax savings

$27,518

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:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -