BNBCalc Short Term Rental Investment Analysis Folsom-Auburn Road, Folsom, CA

4 bed • 2.5 bath • 8 guests • $857,300

BNB

Calc

Annual Revenue

$107,919

Profit (Cash Flow)

$22,378

Cap Rate

9.4%

Annual Revenue

$107,919

AirDNA projects $393/night at 53% occupancy ($76,076). Airbtics projects $354/night at 58% occupancy ($74,991). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $441 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,312	$68,994	$111,857	$181,117
Occupancy	53%	57%	67%	76%
Nightly Rate	$218	$319	$441	$635

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hand Crafted Colonial-Style Home In Old Folsom!	$66,770	$327	53%	4	4	2	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (81)
Big, Bright Bidwell Beauty in Folsom (sleeps 8-13)	$59,144	$216	73%	4	3	3	$285	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Huge Home near Old Folsom, Pet & Family Friendly	$95,217	$389	64%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Modern Home in Old Folsom King Bed & 5 TV's	$74,538	$356	54%	4	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (28)
Stunning Folsom Pool Home	$111,983	$415	72%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (44)
Modern Villa in Gated Community	$56,602	$247	59%	4	3	2	$249	✅	❌	❌	Y / Y	⭐️ 5 (21)
Ultimate 4BR Family Getaway in the Heart of Folsom	$52,018	$204	69%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (58)
Designer home near lake.	$53,581	$304	46%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (63)
Large Modern 4B2B * King bed Pool 70"TV	$33,159	$141	55%	4	2	2	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (77)
Charming Home with Pool - Convenient location!	$35,356	$148	57%	4	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.6 (135)
Private Oasis w/Salt water & Solar heated POOL/SPA	$118,305	$556	57%	4	4	2	$230	✅	✅	✅	Y / Y	⭐️ 5 (111)
Artistic, 2 car Garage close to everything, 70Mbps	$44,586	$312	37%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (243)
Experience The Canelo Hills	$45,411	$199	58%	4	2	2	$225	✅	✅	✅	Y / Y	⭐️ 4.6 (340)
Spacious Folsom Getaway w/ Pool & Hot Tub!	$62,282	$232	69%	4	2	2	$258	✅	✅	✅	Y / Y	⭐️ 4.8 (61)
close 2 SAC 4BR/2BA Home w AC/Pool/Jaccuzi/Game Rm	$67,572	$240	76%	4	1	3	$100	✅	✅	✅	Y / Y	⭐️ 5 (40)
Spacious, quiet resort style home	$25,485	$198	32%	4	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (34)
Stylish and Cozy Family Home	$92,916	$479	53%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (44)
Beautiful Simply Modern White House + Hot Tub	$41,023	$244	43%	4	3	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (143)
Modern American River Home in Fair Oaks	$104,647	$362	78%	4	2	1	$149	❌	✅	✅	Y / Y	⭐️ 5 (56)
Modern Luxury Won’t Break Your Bank	$98,324	$545	48%	4	3	2	$295	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Hot Tub-Cul-de-Sac-Green Belt Hiking Trails	$88,276	$402	57%	4	3	7	$175	❌	✅	✅	Y / Y	⭐️ 4.9 (60)
6 Acre Estate, Heated Pool, Spa, -YOLO!	$141,249	$703	54%	4	3	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (193)
Zen Spa Oasis w/ Indoor Pool, Soaking Tub & Sauna	$218,604	$685	85%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (104)
American River⛱️ Happiness Fully Remodeled Home🏠	$40,028	$170	57%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (139)
Walk to Folsom Lake! Delightful 4 bdrm Home w/pool	$87,911	$457	52%	4	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (61)
Granite Bay Home	$88,672	$436	55%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (14)
Never Bored: Brand New & Endless Fun	$68,803	$223	78%	4	3	1	$238	❌	❌	✅	Y / Y	⭐️ 5 (52)
Cheerful 4 bedroom home, big yard great for family	$56,424	$219	67%	4	3	2	$249	✅	❌	✅	Y / Y	⭐️ 4.9 (119)
Sunrise-Blvd Riverfront Resident	$74,757	$342	57%	4	3	1	$195	✅	❌	❌	Y / Y	⭐️ 4.9 (49)
Beautiful Granite Bay Home near Folsom Lake	$58,362	$256	59%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
Coastal Vibes	$59,208	$271	57%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
NEW BEAUTIFUL Classic Modern Brick House + Hot tub	$60,055	$329	47%	4	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (92)
Folsom Lake stunner w/ Pool!	$106,629	$643	43%	4	5	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (4)
Private Cozy Roseville Gateway With Garden	$77,915	$338	62%	4	3	5	$180	❌	❌	✅	Y / Y	⭐️ 5 (23)
Affordable Luxury Retreat	$41,732	$165	60%	4	3	1	$222	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Modern Bohemian Hotel Style Home In Folsom	$74,701	$516	38%	4	3	2	$235	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Luxury Vacation Villa with Pool & SPA	$223,959	$930	65%	4	4	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (2)
Folsom Executive Style w/ King Bed & Office	$47,829	$198	66%	4	3	30	$340	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Quiet 4bdrm home with back yard	$44,650	$164	67%	4	2	1	$189	❌	❌	❌	Y / Y	⭐️ 4.8 (22)

Return Metrics

10.76% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,378	$44,756	$67,135	$89,513	$111,892	$223,784	$671,353
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$685,840	$685,840	$685,840	$685,840	$685,840	$685,840	$685,840
Down Payment	$171,460	$171,460	$171,460	$171,460	$171,460	$171,460	$171,460
Property Appreciation	$25,719	$52,209	$79,494	$107,598	$136,545	$294,839	$1,223,592
Total Return	$905,397	$954,266	$1,003,930	$1,054,412	$1,105,737	$1,375,924	$2,752,246

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.76%

Cap Rate

9.35%

Return on Investment

27.19%

Folsom-Auburn Road Folsom, California, 95630

4 bed • 2.5 bath • 8 guests

Purchase Price

Est. $4,112/mo

Inquire about this property

Contact Agent

$857,300

Zestimate

Folsom

Zoning

Laws

Airbnb Investor Score

$22,378

Annual Profit

9.4%

Cap Rate

10.8%

Cash on Cash

$107,919

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $393/night at 53% occupancy.Projected nightly rate is $354/night at 58% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$76,889

Avg annual revenue

58%

Avg occupancy rate

$347

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

$25k

$90k

$155k

$225k

$22,378

Profit

Revenue

$107,919

Operating Expenses

$27,709

Operating Income

$80,209

Mortgage & Taxes

$57,831

Profit (Cash Flow)

$22,378

$207,804

Cash Investment

Down Payment

$171,460

Renos & Furnishing

$10,625

Closing Costs

$25,719

Total

$207,804

DSCR Ratio

Strong

1.39

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.76%

Cap Rate

9.35%

Return on Investment

27.19%

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

$40,688

Deductible property tax

$8,487

Your total deduction

$64,019

Your adjusted annual income

$150,000 - $64,019 = $85,981

Taxes on $85,981 (30%)

$25,794

Your old tax bill

$45,000

Your new tax bill

$25,794

Estimated tax savings

$19,206

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:

9,539 sqft

Year built:

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 9,539 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 22702220120000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $9

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $857,300

Schools

Middle School: Sutter Middle School with 7/10 star rating
High School: Folsom High School with 9/10 star rating