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

3 bed • 3 bath • 9 guests • $824,000

BNB

Calc

Annual Revenue

$59,447

Profit (Cash Flow)

-$17,545

Cap Rate

4.6%

Annual Revenue

$59,447

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 52% occupancy rate, $313 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 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)
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)
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)
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)
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)

Return Metrics

-8.84% 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)	-$17,545	-$35,090	-$52,636	-$70,181	-$87,727	-$175,454	-$526,363
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$659,200	$659,200	$659,200	$659,200	$659,200	$659,200	$659,200
Down Payment	$164,800	$164,800	$164,800	$164,800	$164,800	$164,800	$164,800
Property Appreciation	$24,720	$50,181	$76,407	$103,419	$131,241	$283,387	$1,176,064
Total Return	$831,174	$839,090	$847,770	$857,237	$867,514	$931,932	$1,473,700

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.84%

Cap Rate

4.61%

Return on Investment

7.7%

8122 Serene Rd Soda Springs, California, 95728

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,952/mo

Inquire about this property

Contact Agent

$804,000

Zestimate

-25

Airbnb Investor Score

-$17,545

Annual Profit

4.6%

Cap Rate

-8.8%

Cash on Cash

$59,447

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $417/night at 47% occupancy ($71,584.17). Airbtics projects $313/night at 52% occupancy ($59,447).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% 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

-$17,545

Profit

Revenue

$59,447

Operating Expenses

$21,408

Operating Income

$38,039

Mortgage & Taxes

$55,584

Profit (Cash Flow)

-$17,545

$198,270

Cash Investment

Down Payment

$164,800

Renos & Furnishing

$8,750

Closing Costs

$24,720

Total

$198,270

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.84%

Cap Rate

4.61%

Return on Investment

7.7%

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

$39,108

Deductible property tax

$8,158

Your total deduction

$195,244

Your adjusted annual income

$150,000 - $195,244 = -$45,244

Taxes on -$45,244 (30%)

-$13,573

Your old tax bill

$45,000

Your new tax bill

-$13,573

Estimated tax savings

$58,573

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