803 Canyon Blvd Mammoth Lakes, California, 93546
1 bed • 1 bath • 4 guests
Est. $2,278/mo

Inquire about this property
Contact Agent
$584,000
Zestimate
Airbnb Investor Score
-$981
Annual Profit
6.5%
Cap Rate
-0.9%
Cash on Cash
$51,426
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $320/night at 50% occupancy ($58,439.04). Airbtics projects $256/night at 55% occupancy ($51,426).
Top 48% of comparables
Top 58% 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.
$56,788
Avg annual revenue
55%
Avg occupancy rate
$256
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$65k
$90k
Sign up to see the data on 40 all comparables
-$981
Profit
Revenue
$51,426
Operating Expenses
$20,365
Operating Income
$31,061
Mortgage & Taxes
$32,042
Profit (Cash Flow)
-$981
$113,500
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$4,250
Closing Costs
$14,250
Total
$113,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.86%
Cap Rate
6.53%
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
$22,544
Deductible property tax
$4,703
Your total deduction
$48,625
Your adjusted annual income
$150,000 - $48,625 = $101,375
Taxes on $101,375 (30%)
$30,412
Your old tax bill
$45,000
Your new tax bill
$30,412
Estimated tax savings
$14,588
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:
1971
Size:
991 sqft
Type:
CONDO
Parking:
-
Heating:
Other, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 991 sqft
- Garage: No
- Heating: Other, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: Microwave
- Price per square foot: $589
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $584,000
Schools
- Middle School: Mammoth Middle School with 5/10 star rating
- High School: Mammoth High School with 7/10 star rating