$25,600
Annual Revenue
BNBCalc predicts this property will get $188 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 66% 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.
$40,860
Avg annual revenue
58%
Avg occupancy rate
$188
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
-$20,678
Profit
Revenue
$25,600
Operating Expenses
$17,008
Operating Income
$8,592
Mortgage & Taxes
$29,270
Profit (Cash Flow)
-$20,678
$110,297
Cash Investment
Down Payment
$86,780
Renos & Furnishing
$10,500
Closing Costs
$13,017
Total
$110,297
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.74%
Cap Rate
1.98%
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
$20,593
Deductible property tax
$4,296
Your total deduction
$65,112
Your adjusted annual income
$150,000 - $65,112 = $84,888
Taxes on $84,888 (30%)
$25,466
Your old tax bill
$45,000
Your new tax bill
$25,466
Estimated tax savings
$19,534
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:
6,970 sqft
Year built:
2016
Size:
2,940 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,970 sqft
- Building area: 2,940 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 04355-320-0550
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $441,680
- County Est. Land Value: $83,370
- Assessed Land Value: $83,370
- County Est. Structure Value: $358,310
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/07/24 | $0 | 0% | Ravi Kiran Jandhyala |
| 08/21/17 | $0 | 0% | Edwin Charles Chance, Tereka Yvette Chance |
Ownership
- Name: Ravi Jandhyala
- Owner Occupied: Yes
- Owner Mailing Address: 4523 Streambed Dr, Folsom, CA 78245
- Years Owned: 2
- Home Equity: $123,512
- Mortgage Balance Remaining: $366,488
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Lieck Elementary School with 6/10 star rating
- Middle School: Medina Valley Middle School with 6/10 star rating
- High School: Medina Valley High School with 7/10 star rating