BNBCalc.com Investment Analysis Report of 1893 Taormina Ct

3 bed • 3 bath • 9 guests • $600,900

BNB

Calc

Return Metrics

-3.41% 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

-3.41%

Cap Rate

5.9%

Return on Investment

12.87%

Annual Revenue

$56,540

AirDNA projects $258/night at 60% occupancy ($56,539). Airbtics projects $228/night at 58% occupancy ($48,299). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$32,698$45,781$67,825$90,689
Occupancy51%60%68%77%
Nightly Rate$168$197$256$302

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Amazing 3 BD Condo Near UC Riverside
$34,544
$156
51%
3261$175❌❌❌N / Y⭐️ 4.8 (79)Profile

B

Golden's Pool Home |Jacuzzi|Game Room|BBQs|Arcades
$72,182
$236
77%
32101$180✅✅❌N / Y⭐️ 4.8 (66)Profile

C

Cute and quaint home downtown
$44,098
$151
74%
3262$150❌❌❌N / Y⭐️ 4.6 (61)Profile

D

Beautiful 3 BR Condo-UC Riverside-Walking Distance
$44,492
$199
54%
3261$175❌❌❌N / Y⭐️ 4.7 (73)Profile

E

Modern and Cozy House
$49,705
$178
71%
3261$150❌❌❌N / Y⭐️ 4.8 (51)Profile

Operating Expenses

Monthly Expenses

$1,753

Annual Expenses

$21,030

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,171

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$471

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,377

Annual Mortgage & Tax

$40,524

Downpayment

Purchase Price

$600,900

Percent Down

20%

Total Downpayment

$120,180

Total Loan Amount

$480,720

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,882

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$496

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

3,920 sqft

Year built:

2007

Size:

2,095 sqft

Type:

SFR

Parking:

2

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
1055 Ardmore St2175520,4731937$00
1935 Spring Garden St216206,5341926$320,00027
1777 Palermo Dr322,0122,6132007$568,00010
2954 Lecil St211,0716,9691948$00
3744 Stoddard Ave211,3757,8401910$565,00061
1118 Ardmore St321,1168,2761963$530,00032
1430 Marsh Way311,3508,2761959$610,00042
3273 Chase Rd421,8887,4052000$00
3466 Cote Ln431,7797,4051987$667,00025
3217 Knoll Way411,3206,5341969$960,00048

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size:3,920 sqft
  • Building area: 2,095 sqft
  • Garage: 438 sqft
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 210-220-017
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $402,460
  • County Est. Land Value: -
  • Assessed Land Value: $76,554
  • County Est. Structure Value: -

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
05/15/18$368,0000%Alavandy Investment Llc
05/16/16$304,00097%Emily A Oberg
02/03/09$175,00098%Cassandra J Owen
08/06/08$215,1000%Citigroup Mtg Loan 2007-Fs1
03/29/07$379,000100%Ricardo Mendez

Ownership

  • Name: Alavandy Investment Llc
  • Owner Occupied: No
  • Owner Mailing Address: 1590 Oakland Rd Ste B100, San Jose, Ca 95131
  • Years Owned: 74
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: 100%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

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

$28,519

Deductible property tax

$5,949

Est. Depreciation Value

$325,843

Profit on this property

$35,510

Your total deduction

$324,801

So, your new taxable income is your previous income minus your total deduction ($150,000 - $324,801)

-$174,801

Your old tax bill

$45,000

Your new tax bill

-$52,440

Estimated tax savings

$97,440

property-location

1893 Taormina Ct Riverside, California, 92507-2388

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,882/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$600,900

Zestimate

$56,540

Annual Revenue

BNBCalc predicts this property will get $228 per night with 58% 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

-3.41%

Cap Rate

5.9%

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

$28,519

Deductible property tax

$5,949

Your total deduction

$102,827

Your adjusted annual income

$150,000 - $102,827 = $47,173

Taxes on $47,173 (30%)

$14,152

Your old tax bill

$45,000

Your new tax bill

$14,152

Estimated tax savings

$30,848

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