$63,202
Annual Revenue
BNBCalc predicts this property will get $198 per night with 74% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 33% 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.
$54,411
Avg annual revenue
74%
Avg occupancy rate
$198
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 40 all comparables
$7,921
Profit
Revenue
$63,202
Operating Expenses
$21,896
Operating Income
$41,306
Mortgage & Taxes
$33,384
Profit (Cash Flow)
$7,921
$120,327
Cash Investment
Down Payment
$98,980
Renos & Furnishing
$6,500
Closing Costs
$14,847
Total
$120,327
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.58%
Cap Rate
8.34%
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
$23,488
Deductible property tax
$4,900
Your total deduction
$42,005
Your adjusted annual income
$150,000 - $42,005 = $107,995
Taxes on $107,995 (30%)
$32,399
Your old tax bill
$45,000
Your new tax bill
$32,399
Estimated tax savings
$12,601
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:
-
Year built:
1964
Size:
966 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: -
- Building area: 966 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 897-091-40
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $85,925
- County Est. Land Value: -
- Assessed Land Value: $25,751
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/27/19 | $0 | 0% | Tepeque Living Trust |
| Invalid Date | $55,000 | 97% | Efrain Figueroa |
| Invalid Date | $0 | 0% | Fhlm |
| Invalid Date | $50,000 | 0% | Countrywide Home Loans Inc |
| Invalid Date | $0 | 0% | Fed Fin Western |
| Invalid Date | $29,500 | 0% | Daine C Johnson |
Ownership
- Name: Tepeque Living Trust
- Owner Occupied: No
- Owner Mailing Address: 9155 Pacific Ave Unit 216, Stanton, Ca 90680
- Years Owned: 330
- Home Equity: $520,448
- Mortgage Balance Remaining: $53,752
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Magnolia High School with 4/10 star rating