929 Mills Ave San Bruno, California, 94066
3 bed • 2 bath • 9 guests
Est. $4,485/mo

Inquire about this property
Contact Agent
$1,001,500
Zestimate
Airbnb Investor Score
$23,757
Annual Profit
8.3%
Cap Rate
30.7%
Cash on Cash
$105,322
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $288/night at 46% occupancy.Projected nightly rate is $260/night at 73% occupancy.
Top 26% of comparables
Top 26% 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.
$71,777
Avg annual revenue
73%
Avg occupancy rate
$260
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$125k
$180k
Sign up to see the data on 40 all comparables
$68,693
Profit
Revenue
$105,322
Operating Expenses
$27,372
Operating Income
$77,950
Mortgage & Taxes
$9,257
Profit (Cash Flow)
$68,693
$195,500
Cash Investment
Down Payment
$187,000
Renos & Furnishing
$8,500
Total
$195,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
30.72%
Cap Rate
8.33%
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
$25,569
Deductible property tax
$9,257
Your total deduction
$60,117
Your adjusted annual income
$150,000 - $60,117 = $89,883
Taxes on $89,883 (30%)
$26,965
Your old tax bill
$45,000
Your new tax bill
$26,965
Estimated tax savings
$18,035
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:
2,500 sqft
Year built:
1952
Size:
1,300 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 2,500 sqft
- Building area: 1,300 sqft
- Garage: No
- Heating: Other, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: None
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Dryer, Freezer, Refrigerator, Washer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 020102120
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $982,849
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,001,500
Schools
- Middle School: Parkside Intermediate School with 4/10 star rating
- High School: Capuchino High School with 7/10 star rating