BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 811 Southwood Blvd Unit 30

2 bed β€’ 3 bath β€’ 6 guests β€’ $695,000

BNB

Calc

Annual Revenue

$56,803

Profit (Cash Flow)

-$11,144

Cap Rate

5.1%

Annual Revenue

$56,803

AirDNA projects $324/night at 48% occupancy ($56,802). Airbtics projects $216/night at 52% occupancy ($41,024). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 48% occupancy rate, $324 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,853$44,759$52,459$82,380
Occupancy46%53%58%73%
Nightly Rate$192$204$219$279

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Renovated Condo Close to Beach and Ski Resorts

No image available

$41,913
$179
55%
2245$200❌❌❌Y / Y⭐️ 4.8 (67)
Condo centrally located in Incline Village

No image available

$39,838
$177
52%
222$200❌❌❌Y / Y⭐️ 4.8 (177)
UPDATED CLOSE TO THE LAKE CONDO

No image available

$49,546
$189
60%
222$200❌❌❌Y / Y⭐️ 5 (43)
Lake Tahoe Creekside Retreat - Walk to town

No image available

$66,116
$210
75%
2230$215❌❌❌Y / Y⭐️ 5 (90)
Snoopy & Woodstock- Nr Ski and Bike Trl (WDC0688)

No image available

$39,553
$277
33%
222$280❌❌❌Y / Y⭐️ 4.7 (3)
The Tahoe Get-A-Way

No image available

$25,757
$205
31%
222$125❌❌❌Y / Y⭐️ 5 (111)
2 bedroom condo in the heart of incline!

No image available

$40,539
$222
46%
222$130❌❌❌Y / Y⭐️ 4.9 (58)
| North Shore | Delightful Condo | Remodeled |

No image available

$44,920
$203
54%
222$199βŒβŒβœ…Y / Y⭐️ 5 (103)
Tahoe Paradise- Cozy, Clean, Walk to the Lake

No image available

$56,327
$299
49%
222$180❌❌❌Y / Y⭐️ 4.8 (53)
Family Friendly - Sleeps 6 - King Bed

No image available

$56,765
$202
73%
221$250βŒβŒβœ…Y / Y⭐️ 5 (36)

Return Metrics

-4.95% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$11,144-$22,288-$33,432-$44,576-$55,720-$111,441-$334,323
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$556,000$556,000$556,000$556,000$556,000$556,000$556,000
Down Payment$139,000$139,000$139,000$139,000$139,000$139,000$139,000
Property Appreciation$20,850$42,325$64,445$87,228$110,695$239,021$991,947
Total Return$704,705$715,037$726,012$737,652$749,974$822,580$1,352,623

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.95%

Cap Rate

5.14%

Return on Investment

7.35%

property-location

811 Southwood Blvd Unit 30 Incline Village, NV, 89451

2 bed β€’ 3 bath β€’ 6 guests

Est. $3,334/mo

Agent

Inquire about this property

Contact Agent

$56,803

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $324/night at 48% occupancy ($56,802.74). Airbtics projects $216/night at 52% occupancy ($41,024).

Top 61% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$46,127

Avg annual revenue

52%

Avg occupancy rate

$216

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$40k

$50k

$65k

Sign up to see the data on 10 all comparables

-$11,144

Profit

Revenue

$56,803

Operating Expenses

$21,064

Operating Income

$35,738

Mortgage & Taxes

$46,883

Profit (Cash Flow)

-$11,144

$224,850

Cash Investment

Down Payment

$139,000

Renos & Furnishing

$65,000

Closing Costs

$20,850

Total

$224,850

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.95%

Cap Rate

5.14%

Profit (Cummulative)

-$11,144

$556,000

$65,000

$20,850

$0

Total Gain

$16,534

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

$32,985

Deductible property tax

$6,880

Your total deduction

$67,822

Your adjusted annual income

$150,000 - $67,822 = $82,178


Taxes on $82,178 (30%)

$24,653

Your old tax bill

$45,000

Your new tax bill

$24,653


Estimated tax savings

$20,347

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:

44 sqft

Year built:

1972

Size:

1,144 sqft

Type:

CONDO

Parking:

-

Heating:

ELECTRIC

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
836 Southwood Blvd # 3221,059-441964$650,00046
759 Mays Blvd # 23331,620-441972$815,00026
807 Alder Ave Unit 38331,243-9171978$749,000146
820 Oriole Way Unit 49441,752-441974$1,050,000215
810 Alder Ave Unit 76321,120-441973$612,50028
861 Southwood Blvd # 21331,368-441972$835,00049
845 Southwood Blvd Unit 23321,332-441968$755,00032
845 Southwood Blvd Unit 7321,332-441966$0-
931 Incline Way Unit 25611791-441989$820,000124
121 Juanita Dr Unit 4111750-441971$690,000-

Property Details

  • MLS Status: N/A
  • Property Use: Condominium
  • Stories: 2
  • Lot size: 44 sqft
  • Building area: 1,144 sqft
  • Garage: No
  • Heating: Electric
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: TA_IVR
  • Land Use: Residential
  • Parcel Number: 127-100-30
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $76,602
  • County Est. Land Value: $175,400
  • Assessed Land Value: $61,390
  • County Est. Structure Value: $43,462
  • Market Estimate: $748,183