BNBCalc.com Investment Analysis Report of 1931 E Marsh St

2 bed • 1 bath • 6 guests • $240,200

BNB

Calc

Return Metrics

-14.46% 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

-14.46%

Cap Rate

3.04%

Return on Investment

1.09%

Annual Revenue

$24,121

AirDNA projects $127/night at 52% occupancy ($24,120). Airbtics projects $145/night at 60% occupancy ($31,776). Airbtics predicts this property will perform in the 44% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,566$32,369$45,287$58,490
Occupancy50%60%71%77%
Nightly Rate$122$140$166$198

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Brand New 2/2 Beautiful Guesthouse
$27,390
$113
62%
2244$200❌❌✅N / Y⭐️ 4 (13)Profile

B

Wine Country Haven-Excellent A/C+Tesla Charger
$58,278
$200
75%
2271$140❌❌❌N / Y⭐️ 5 (60)Profile

C

Welcome to Lodi! Updated Mid-Century Home
$51,663
$193
71%
2262$90❌❌❌N / Y⭐️ 4.8 (42)Profile

D

2 bedroom private apartment-12
$25,699
$120
51%
2161$100❌❌✅N / Y⭐️ 4.6 (90)Profile

E

charming vintage cottage in a quiet neighborhood.
$49,585
$166
79%
2242$75❌❌❌N / Y⭐️ 5 (57)Profile

Operating Expenses

Monthly Expenses

$1,401

Annual Expenses

$16,816

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$901

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$201

Management & Platform Fees

$60

Platform Fee (i.e. Airbnb)

$60

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,350

Annual Mortgage & Tax

$16,200

Downpayment

Purchase Price

$240,200

Percent Down

20%

Total Downpayment

$48,040

Total Loan Amount

$192,160

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,152

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$198

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

3,450 sqft

Year built:

1920

Size:

776 sqft

Type:

SFR

Parking:

-

Heating:

FLOOR/WALL FURNACE

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
2182 E Church St218884,6001993$00
2038 E Church St319063,4501963$180,0000
744 Burkett Ave219746,4001925$00
2648 E Anderson St211,0086,6001938$306,00024
2268 E Marsh St216725,0001955$325,00084
2202 E Market St211,0015,7501947$165,0000
2519 E Anderson St421,5097,1101964$400,00062
2440 E Washington St115375,7501935$252,50056
2110 E Church St322,1255,7501975$450,00020
2260 Alma St311,0085,0001972$00

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:3,450 sqft
  • Building area: 776 sqft
  • Garage: -
  • Heating: Floor/wall furnace
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: R1
  • Land Use: Residential
  • Parcel Number: 155-200-270-000
  • Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $210,234
  • County Est. Land Value: -
  • Assessed Land Value: $63,070
  • County Est. Structure Value: -

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
07/08/19$200,000100%Kristofer A Pearson
10/05/18$96,500131%Option One Services Llc
10/08/18$00%Owner Name Unavailable
12/28/18$00%Vega,Joe & Eva M Living Trust
Invalid Date$00%Vega Trust

Ownership

  • Name: Kristofer A Pearson
  • Owner Occupied: Yes
  • Owner Mailing Address: 1931 E Marsh St, Stockton, Ca 95205
  • Years Owned: 60
  • Home Equity: $107,200
  • Mortgage Balance Remaining: $201,600
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • High School: Edison High School with 3 star rating

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

$11,400

Deductible property tax

$2,378

Est. Depreciation Value

$114,627

Profit on this property

$7,305

Your total deduction

$121,101

So, your new taxable income is your previous income minus your total deduction ($150,000 - $121,101)

$28,899

Your old tax bill

$45,000

Your new tax bill

$8,670

Estimated tax savings

$36,330

property-location

1931 E Marsh St Stockton, California, 95205-6315

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,152/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$24,121

Annual Revenue

BNBCalc predicts this property will get $145 per night with 60% occupancy, putting it in the top 44% 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

-14.46%

Cap Rate

3.04%

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

$11,400

Deductible property tax

$2,378

Your total deduction

$42,974

Your adjusted annual income

$150,000 - $42,974 = $107,026

Taxes on $107,026 (30%)

$32,108

Your old tax bill

$45,000

Your new tax bill

$32,108

Estimated tax savings

$12,892

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