1893 Taormina Ct Riverside, California, 92507-2388
3 bed • 3 bath • 9 guests • $600,900
$600,900
Zestimate
Est. $2,882/mo
Annual Revenue
$56,540
Profit (Cash Flow)
-$5,014
Cap Rate
5.9%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $258/night at 60% occupancy ($56,540) Airbtics projects $228/night at 58% occupancy ($48,300)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$56,540
$56,540
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$34,544 | $156 | 51% | 3 | 2 | 6 | 1 | $175 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 4.8 (79) | Profile | |
$72,182 | $236 | 77% | 3 | 2 | 10 | 1 | $180 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 4.8 (66) | Profile | |
$44,098 | $151 | 74% | 3 | 2 | 6 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.6 (61) | Profile | |
$44,492 | $199 | 54% | 3 | 2 | 6 | 1 | $175 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 4.7 (73) | Profile | |
$49,705 | $178 | 71% | 3 | 2 | 6 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (51) | Profile |
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%
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 estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com