BNBCalc Short Term Rental Investment Analysis 8122 Serene Rd, Soda Springs, CA, 95728

3 bed • 3 bath • 9 guests • $825,000

BNB

Calc

Annual Revenue

$81,457

Profit (Cash Flow)

$1,535

Cap Rate

6.9%

Annual Revenue

$81,457

AirDNA projects $417/night at 47% occupancy ($71,584). Airbtics projects $313/night at 52% occupancy ($59,447). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 54% occupancy rate, $413 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,831	$61,658	$87,679	$113,013
Occupancy	43%	55%	65%	71%
Nightly Rate	$259	$297	$352	$407

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Alpine Log Cabin pets, snowshoes, canoe SUP	$58,935	$308	51%	3	1.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (217)
Renovated Log Cabin Near Lake & World Class Skiing	$49,795	$322	40%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (97)
Serene 3BR Dog Friendly \| Hot Tub \| WoodStove	$20,937	$198	26%	3	2.5	2	$239	❌	✅	✅	Y / Y	⭐️ 4.5 (41)
Serene Lakes Sugar Bowl Donner Summit Remodel	$58,899	$278	57%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (92)
Relax. Unwind. Recharge. \| Serene Lake House	$65,599	$352	48%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (126)
Pet Friendly, cabin in Serene Lakes near Tahoe	$82,469	$321	69%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (54)
Mid-Century Modern A-frame cabin by the lake	$68,125	$261	69%	3	1.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (117)
The Snowed Inn - Cozy, Hot Tub, Garage!	$74,541	$392	50%	3	2	3	$350	❌	✅	❌	Y / Y	⭐️ 5 (49)
Dog Friendly 3bd/2ba Cabin In Serene Lakes	$52,211	$254	55%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
Light-filled, Cozy Mountain Retreat	$112,562	$382	73%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (14)
Great for Groups: Soda Springs Cabin w/ Deck!	$68,718	$261	66%	3	2	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (47)
Sweet Serene Lakes Getaway with Lakeview	$47,433	$380	28%	3	2	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (21)
Top of Donner	$71,910	$325	60%	3	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (78)
Charming retreat on the Yuba River in Soda Springs	$91,365	$407	56%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (18)
Tahoe Calm — Serene Lakes Waterfront Cabin	$122,833	$528	59%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
Four seasons Mountain Chalet close to ski resorts	$53,436	$232	54%	3	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (79)
Soda Springs 3BR Ski & Lake Retreat	$63,771	$242	72%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Family Friendly Cabin - Soda Springs near Truckee	$64,069	$352	48%	3	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (10)
Charming 3BR cabin near skiing, biking, lakes	$19,611	$286	18%	3	2	2	$228	❌	❌	✅	Y / Y	⭐️ 4 (22)
Cozy Cabin Retreat in the Woods	$70,092	$271	63%	3	1	2	$195	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Near Donner Lake & Skiing: Soda Springs Cabin!	$66,229	$248	66%	3	2.5	2	$258	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Charming 3BR Cabin Near 3 Ski Resorts	$85,235	$328	71%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
5 star Serene Lakes Cabin! Perfect Summer Retreat!	$39,324	$316	34%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
★Serene Lake Cabin. 3 min drive to the ski resorts	$70,109	$282	66%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (93)
Acorn Cabin	$77,189	$213	98%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (103)
Spacious Cabin Near Sugar Bowl Ski Resort	$61,784	$331	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Mountain Retreat Near Ski Resorts and Lake	$53,036	$337	43%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Serene Splendor	$118,366	$513	61%	3	2	2	$275	❌	✅	❌	Y / N	⭐️ 0 (0)
Serene Lakes Hideaway	$57,330	$356	44%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Serene Lakes Cabin Near Sugar Bowl & Steps to Lake	$58,155	$555	28%	3	2	2	$360	❌	❌	❌	Y / Y	⭐️ 5 (45)
3BR Soda Springs Ski & Lake Getaway	$30,239	$162	51%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
6 Mi to Sugar Bowl Resort: Soda Springs Cabin!	$57,170	$253	59%	3	2	4	$207	❌	❌	❌	Y / Y	⭐️ 0 (0)
Secluded 3BR \| Deck \| Washer/Dryer	$19,576	$283	17%	3	1	2	$228	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
get ready for snow! cozy cabin- sled hill-skiing	$68,815	$282	65%	3	1.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (49)
Serene Lakes Snuggle Inn	$70,455	$250	77%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Coziest Cabin in the Woods	$46,918	$189	64%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (215)
Big Twig Lodge - Mountain Oasis	$73,452	$329	61%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cozy 3BR Dog Friendly \| Dock \| WoodStove \| Deck	$49,488	$269	47%	3	2	2	$221	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Treetop 3BR Mountainview Dog Friendly	$21,521	$267	19%	3	2	2	$234	❌	❌	✅	Y / Y	⭐️ 4.2 (15)
Remodeled 3BR \| Hot Tub \| Deck \| W/D	$41,555	$413	25%	3	2	3	$234	❌	✅	✅	Y / Y	⭐️ 4.5 (37)

Return Metrics

0.77% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,535	$3,070	$4,606	$6,141	$7,677	$15,354	$46,063
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,104	$16,709	$25,845	$35,544	$45,841	$107,674	$660,000
Down Payment	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000
Property Appreciation	$24,750	$50,242	$76,499	$103,544	$131,401	$283,731	$1,177,491
Total Return	$199,390	$235,023	$271,951	$310,230	$349,919	$571,759	$2,048,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.77%

Cap Rate

6.93%

Return on Investment

17.32%

8122 Serene Rd Soda Springs, California, 95728

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,957/mo

Inquire about this property

Contact Agent

$804,000

Zestimate

Airbnb Investor Score

$1,535

Annual Profit

6.9%

Cap Rate

0.8%

Cash on Cash

$81,457

Annual Revenue

BNBCalc predicts this property will get $313 per night with 52% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

40 Airbnb Comparables

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

$62,081

Avg annual revenue

52%

Avg occupancy rate

$313

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

$20k

$55k

$85k

$125k

$1,535

Profit

Revenue

$81,457

Operating Expenses

$24,269

Operating Income

$57,187

Mortgage & Taxes

$55,652

Profit (Cash Flow)

$1,535

$198,500

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$8,750

Closing Costs

$24,750

Total

$198,500

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.77%

Cap Rate

6.93%

Return on Investment

17.32%

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

$39,155

Deductible property tax

$8,167

Your total deduction

$81,403

Your adjusted annual income

$150,000 - $81,403 = $68,597

Taxes on $68,597 (30%)

$20,579

Your old tax bill

$45,000

Your new tax bill

$20,579

Estimated tax savings

$24,421

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:

0.25 sqft

Year built:

2001

Size:

1,894 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Propane, CFAH, Wood Stove

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 3

Lot size: 0.25 sqft

Building area: 1,894 sqft

Garage: Yes

Heating: Propane, cfah, wood stove

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Trees/Woods

Parking: Attached, Two

Amenities: Range, Microwave, Disposal, Dishwasher, Refrigerator, Washer, Dryer

Price per square foot: $424

Lot Info

Zoning: -

Land Use: -

Parcel Number: 069460025

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $520,029

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $804,000

Schools

Middle School: Alder Creek Middle School with 7/10 star rating
High School: Tahoe Truckee High School with 8/10 star rating