BNBCalc.com Investment Analysis Report of 13559 Weisshorn Ave, Truckee, CA, 96161

3 bed • 2 bath • 9 guests • $807,300

BNB

Calc

Return Metrics

-5.58% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.58%

Cap Rate

5.4%

Return on Investment

10.97%

Annual Revenue

$65,861

AirDNA projects $368/night at 49% occupancy ($65,860). Airbtics projects $303/night at 48% occupancy ($53,121). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$32,753$51,075$77,351$108,801
Occupancy38%46%56%68%
Nightly Rate$224$288$353$411

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Modern Tahoe Donner Retreat with Deck & Grill!
$85,753
$266
86%
3482$284✅✅✅N / Y⭐️ 5 (84)Profile

B

Quiet 3BR Mountainview Dog Friendly | Pool
$24,756
$170
34%
3382$277✅✅✅N / Y⭐️ 4.7 (116)Profile

C

Tahoe Donner Log Cabin
$56,540
$359
42%
3381$449❌✅❌N / Y⭐️ 4.7 (20)Profile

D

Serenity at Tahoe Donner | Large Balcony
$51,930
$269
45%
3381$419✅✅✅N / Y⭐️ 4.8 (20)Profile

E

Wonderful 3BR | Pool | Hot Tub | Dock | Sauna
$36,624
$164
52%
3382$267✅✅❌N / Y⭐️ 4.4 (62)Profile

Operating Expenses

Monthly Expenses

$1,853

Annual Expenses

$22,242

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,249

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$549

Management & Platform Fees

$165

Platform Fee (i.e. Airbnb)

$165

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$4,538

Annual Mortgage & Tax

$54,456

Downpayment

Purchase Price

$807,300

Percent Down

20%

Total Downpayment

$161,460

Total Loan Amount

$645,840

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,872

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$666

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$38,315

Deductible property tax

$7,992

Est. Depreciation Value

$377,253

Profit on this property

$43,619

Your total deduction

$379,942

So, your new taxable income is your previous income minus your total deduction ($150,000 - $379,942)

-$229,942

Your old tax bill

$45,000

Your new tax bill

-$68,983

Estimated tax savings

$113,983

property-location

13559 Weisshorn Ave Truckee, California, 96161

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,872/mo

Agent

Inquire about this property

Contact Agent

$807,300

Zestimate

-9

Airbnb Investor Score

-$10,837

Annual Profit

5.4%

Cap Rate

-5.6%

Cash on Cash

$65,861

Annual Revenue

BNBCalc predicts this property will get $303 per night with 48% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.58%

Cap Rate

5.4%

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

$38,315

Deductible property tax

$7,992

Your total deduction

$122,965

Your adjusted annual income

$150,000 - $122,965 = $27,035

Taxes on $27,035 (30%)

$8,111

Your old tax bill

$45,000

Your new tax bill

$8,111

Estimated tax savings

$36,889

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com