BNBCalc.com Investment Analysis Report of 18838 Devon Ave, Saratoga, CA, 95070

5 bed • 4 bath • 15 guests • $4,248,100

BNB

Calc

Return Metrics

-21.6% 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

-21.6%

Cap Rate

1.71%

Return on Investment

-4.51%

Annual Revenue

$99,237

AirDNA projects $418/night at 65% occupancy ($99,236). Airbtics projects $355/night at 74% occupancy ($95,949). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$54,774$90,542$148,490$210,520
Occupancy68%76%87%92%
Nightly Rate$210$314$449$606

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

ABK: Cheerful 5bd/2ba 10min to Apple HQ, Shops
$104,678
$380
73%
5293$225❌❌❌N / Y⭐️ 4.8 (34)Profile

B

Fancy 5bd/3bath house in Center of Silicon Valley
$154,888
$497
84%
53113$190❌❌❌N / Y⭐️ 5 (30)Profile

C

PSD: Stunning & Modern Luxury in Cupertino
$122,579
$454
72%
53103$225❌❌❌N / Y⭐️ 4.8 (100)Profile

D

Modern, Renovated 5b/3ba near Apple, Kaiser
$81,877
$239
88%
53121$299❌❌❌N / Y⭐️ 5 (37)Profile

E

M&J @ Spacious 5B3B SFH nr Apple Park * AC | 3897
$76,629
$255
76%
53122$260❌❌✅N / Y⭐️ 4.6 (27)Profile

Operating Expenses

Monthly Expenses

$2,215

Annual Expenses

$26,581

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,527

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$827

Management & Platform Fees

$248

Platform Fee (i.e. Airbnb)

$248

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$23,880

Annual Mortgage & Tax

$286,560

Downpayment

Purchase Price

$4,248,100

Percent Down

20%

Total Downpayment

$849,620

Total Loan Amount

$3,398,480

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$20,376

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$3,505

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

$201,619

Deductible property tax

$42,056

Est. Depreciation Value

$1,964,842

Profit on this property

$72,656

Your total deduction

$2,135,862

So, your new taxable income is your previous income minus your total deduction ($150,000 - $2,135,862)

-$1,985,862

Your old tax bill

$45,000

Your new tax bill

-$595,759

Estimated tax savings

$640,759

property-location

18838 Devon Ave Saratoga, California, 95070

5 bed • 4 bath • 15 guests

Purchase Price

Est. $20,376/mo

Agent

Inquire about this property

Contact Agent

$4,248,100

Zestimate

-85

Airbnb Investor Score

-$213,903

Annual Profit

1.7%

Cap Rate

-21.6%

Cash on Cash

$99,237

Annual Revenue

BNBCalc predicts this property will get $355 per night with 74% 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

-21.6%

Cap Rate

1.71%

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

$201,619

Deductible property tax

$42,056

Your total deduction

$797,834

Your adjusted annual income

$150,000 - $797,834 = -$647,834

Taxes on -$647,834 (30%)

-$194,350

Your old tax bill

$45,000

Your new tax bill

-$194,350

Estimated tax savings

$239,350

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