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 8708 Steelhead Ave

2 bed • 1 bath • 6 guests • $576,000

BNB

Calc

Annual Revenue

$55,031

Profit (Cash Flow)

-$4,658

Cap Rate

5.9%

Annual Revenue

$55,031

AirDNA projects $292/night at 58% occupancy ($61,857). Airbtics projects $247/night at 61% occupancy ($55,031). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $247 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,652$57,014$86,623$113,460
Occupancy46%62%76%87%
Nightly Rate$192$242$300$343

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
Remodeled cabin w/in walking distance to LakeTahoe

No image available

$53,672
$152
89%
222$160❌❌❌Y / Y⭐️ 4.9 (188)
Craftsman Cabin with Sauna - walk to lake & trails

No image available

$33,788
$118
71%
222$125❌❌❌Y / Y⭐️ 4.9 (136)
Tahoe cabin walk to the lake

No image available

$51,179
$256
53%
221$95❌❌❌Y / Y⭐️ 4.9 (270)
Bright and Spacious, 2 blocks from King's Beach

No image available

$42,654
$155
69%
222$195❌❌❌N / Y⭐️ 4.5 (123)
Pet friendly 2bed/2bath Cabin in Kings Beach

No image available

$46,279
$182
63%
221$195❌❌✅Y / Y⭐️ 5 (44)
Cozy Kings Beach Cabin

No image available

$50,129
$299
44%
222$200❌❌❌Y / Y⭐️ 4.9 (59)
Cute Creekside Retreat

No image available

$55,313
$217
67%
222$100❌❌✅Y / Y⭐️ 5 (58)
Mountain Modern A-frame Cabin, walk to beach

No image available

$62,014
$257
64%
223$200❌❌✅N / Y⭐️ 5 (370)
Tahoe Time Cabin

No image available

$61,950
$320
51%
223$200❌❌❌Y / Y⭐️ 4.7 (82)
New townhome with free parking close to the beach

No image available

$47,154
$308
41%
223$195❌❌❌Y / Y⭐️ 4.9 (22)
Slice of Paradise in Kings Beach - Great Location!

No image available

$43,780
$191
58%
222$215❌❌❌Y / Y⭐️ 5 (65)
Updated 1940s Cabin -Fenced, NEW Hot Tub, Walkable

No image available

$81,983
$285
76%
222$225❌✅✅Y / Y⭐️ 5 (118)
Walk to Beaches/Trails/Town/Restaurants-COZY Cabin

No image available

$64,382
$239
71%
222$150❌❌❌Y / Y⭐️ 5 (208)
Spacious 2 bed, 2.5 bath in heart of Kings Beach!

No image available

$51,694
$338
41%
232$150❌❌✅Y / Y⭐️ 4.3 (6)
Convenient Kings Beach Condo: 1 Mi to Lake Tahoe!

No image available

$32,663
$203
40%
222$181✅❌❌Y / Y⭐️ 4.5 (16)
Lakefront On the Beach- Walk to town, sandy fenced

No image available

$108,028
$403
72%
221$176❌❌❌Y / Y⭐️ 5 (17)
Thanksgiving/FriendsgivingNorthShoreGem: EVCharger

No image available

$57,095
$391
39%
232$195❌❌❌Y / Y⭐️ 4.9 (152)
Lake/Mountain Views - Whitecaps Lakefront Lookout

No image available

$85,430
$299
77%
221$165❌❌❌Y / N⭐️ 4.8 (23)
Sunny Ski Cabin

No image available

$70,182
$340
55%
221$145❌❌✅Y / Y⭐️ 4.8 (117)
Walk to Kings Beach! Charming, Eclectic Cabin

No image available

$60,646
$200
81%
212$90❌❌❌Y / Y⭐️ 4.8 (362)
"Serene Retreat: Cozy Home Steps from Lake Tahoe

No image available

$67,781
$197
92%
212$180❌❌❌Y / Y⭐️ 4.9 (110)
Cozy Kings Beach Chalet near beach,trails + skiing

No image available

$59,888
$166
88%
212$130❌❌❌Y / Y⭐️ 5 (99)
Beautiful Mountain Getaway

No image available

$36,542
$129
61%
211$312❌❌❌Y / Y⭐️ 4.3 (31)
Walk to Lake Tahoe/Shops/Food

No image available

$73,363
$240
82%
212$175❌❌❌N / Y⭐️ 4.8 (24)
Kings Beach Cottage - 1.5 blocks to the beach

No image available

$69,297
$243
76%
212$130❌❌❌Y / Y⭐️ 5 (162)
MoiraDoon 2 Bedroom

No image available

$39,571
$128
79%
212$101❌❌❌Y / Y⭐️ 4.8 (167)
Romantic Cottage w/ Hot Tub, 5 Min. Walk to Beach

No image available

$81,579
$242
86%
213$195❌✅✅Y / Y⭐️ 5 (130)
Cozy Downtown Cottage, Fresh Makeover, Pets!

No image available

$82,320
$303
70%
211$235❌❌✅Y / Y⭐️ 4.2 (50)
Cozy lodging w/ central AC across from Lake Tahoe

No image available

$48,706
$271
46%
212$140❌❌❌N / Y⭐️ 5 (122)
Just minutes to the lake & skiing! Pet friendly.

No image available

$46,406
$230
52%
212$175❌❌✅Y / Y⭐️ 4.7 (38)
Downtown Diggs - STEPS to the Beach & Restaurants

No image available

$28,636
$158
43%
211$130❌❌✅N / Y⭐️ 5 (112)
Remodeled Kings Beach Cabin, Golf Course, Hot Tub

No image available

$88,250
$269
87%
222$325❌✅✅Y / Y⭐️ 4.8 (128)
Modern cabin close to slopes

No image available

$31,084
$149
57%
213$0❌❌❌Y / Y⭐️ 4.8 (67)
Cozy Tri-Level - View of Creek!

No image available

$36,716
$199
48%
222$145✅❌❌Y / Y⭐️ 5 (169)
Walk to Beach, Economical Cabin, Grill, Pets OK,

No image available

$46,598
$255
46%
211$235❌❌✅Y / Y⭐️ 4.2 (76)
"Cabin Elegance"Tahoe charm-5 min stroll to Beach

No image available

$57,929
$390
38%
213$225❌❌❌Y / Y⭐️ 5 (82)
Lake Views -New Hot Tub-Dogs OK

No image available

$104,495
$296
96%
212$150❌✅✅Y / Y⭐️ 5 (237)
Lakefront condo-walk to shops and restaurants

No image available

$74,891
$373
53%
233$369❌❌❌Y / Y⭐️ 5 (30)

Return Metrics

-3.35% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,657-$9,315-$13,973-$18,631-$23,289-$46,579-$139,737
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$460,800$460,800$460,800$460,800$460,800$460,800$460,800
Down Payment$115,200$115,200$115,200$115,200$115,200$115,200$115,200
Property Appreciation$17,280$35,078$53,410$72,293$91,741$198,095$822,103
Total Return$588,622$601,762$615,437$629,661$644,452$727,516$1,258,366

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.35%

Cap Rate

5.93%

Return on Investment

13.17%

property-location

8708 Steelhead Ave Kings Beach, California, 96143

2 bed • 1 bath • 6 guests

Est. $2,763/mo

Agent

This property is for sale!

Contact Agent

$55,031

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 58% occupancy.Projected nightly rate is $247/night at 61% occupancy.

Top 51% of comparables

Top 48% 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.

$56,934

Avg annual revenue

61%

Avg occupancy rate

$247

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

$15k

$45k

$75k

$110k

Sign up to see the data on 40 all comparables

-$4,658

Profit

Revenue

$55,031

Operating Expenses

$20,834

Operating Income

$34,197

Mortgage & Taxes

$38,855

Profit (Cash Flow)

-$4,658

$138,730

Cash Investment

Down Payment

$115,200

Renos & Furnishing

$6,250

Closing Costs

$17,280

Total

$138,730

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.35%

Cap Rate

5.93%

Profit (Cummulative)

-$4,658

$460,800

$6,250

$17,280

$0

Total Gain

$18,281

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

$27,338

Deductible property tax

$5,702

Your total deduction

$62,584

Your adjusted annual income

$150,000 - $62,584 = $87,416


Taxes on $87,416 (30%)

$26,225

Your old tax bill

$45,000

Your new tax bill

$26,225


Estimated tax savings

$18,775

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:

3,125 sqft

Year built:

1965

Size:

576 sqft

Type:

SFR

Parking:

-

Heating:

Floor/Wall

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
8570 Dolly Varden Ave31976-6,2501964$600,000-
8530 Rainbow Ave11480-9,3751957$0-
648 N Shore Blvd21624-9,7371941$560,00018
504 Beaver St432,147-6,0111981$0221
8739 Golden Ave21624-3,1251965$0-
8333 Dolly Varden Ave21968-6,2501966$01
8550 Rainbow Ave11352-6,2501960$0-
8597 Loch Levon Ave321,797-6,2501953$0-
553 Beaver St11816-7,747-$0-
258 Chipmunk St321,408-5,0871980$824,5000

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: -
  • Lot size: 3,125 sqft
  • Building area: 576 sqft
  • Garage: No
  • Heating: Floor/wall
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 090-174-022-000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $257,003
  • County Est. Land Value: -
  • Assessed Land Value: $191,386
  • County Est. Structure Value: -
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
03/01/19$235,00080%Michele Leann Koerner, David Gordon Koerner
10/23/14$00%Raptor Enterprises Inc
06/20/14$40,000100%Capitol City Partners Inc

Ownership

  • Name: Michele Koerner
  • Owner Occupied: No
  • Owner Mailing Address: Po Box 937, Kings Beach, CA 96143
  • Years Owned: 69
  • Home Equity: $371,000
  • Mortgage Balance Remaining: $188,000
  • Financed amount: 100%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service