8035 Santa Rosa Rd Atascadero, California, 93422
5 bed • 4 bath • 15 guests
Est. $5,821/mo
Inquire about this property
Contact Uday
$1,213,700
Zestimate
Airbnb Investor Score
-$5,088
Annual Profit
6.3%
Cap Rate
-1.7%
Cash on Cash
$103,981
Annual Revenue
BNBCalc predicts this property will get $581 per night with 49% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 36% 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.
$101,540
Avg annual revenue
49%
Avg occupancy rate
$581
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$100k
$155k
$220k
Sign up to see the data on 40 all comparables
-$5,089
Profit
Revenue
$103,981
Operating Expenses
$27,198
Operating Income
$76,784
Mortgage & Taxes
$81,872
Profit (Cash Flow)
-$5,089
$292,151
Cash Investment
Down Payment
$242,740
Renos & Furnishing
$13,000
Closing Costs
$36,411
Total
$292,151
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.74%
Cap Rate
6.32%
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
$57,603
Deductible property tax
$12,016
Your total deduction
$127,122
Your adjusted annual income
$150,000 - $127,122 = $22,878
Taxes on $22,878 (30%)
$6,863
Your old tax bill
$45,000
Your new tax bill
$6,863
Estimated tax savings
$38,137
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:
8,250 sqft
Year built:
1976
Size:
2,268 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 5655 Encino Ave | 4 | 3 | 2,424 | $350 | 0.68 | - | - | - |
| 6900 Marchant Ave | 4 | 3 | 2,452 | $409 | 1.26 | - | - | - |
| 9080 La Paz Rd | 3 | 3 | 1,942 | $496 | 7.15 | - | - | - |
| 9005 Caleta Ln | 3 | 3 | 2,569 | $424 | 1 | - | - | - |
| 10935 San Marcos Rd | 4 | 4 | 2,443 | $521 | 17.85 | - | - | - |
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 8,250 sqft
- Building area: 2,268 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Lake, Pool
- Parking: Garage
- Amenities: -
- Price per square foot: $508
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 031381061
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $697,194
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,152,300
Schools
- Middle School: Atascadero Middle School with 4/10 star rating
- High School: Atascadero High School with 7/10 star rating