$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.
Top 66% of comparables
Top 63% 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.
$33,554
Avg annual revenue
60%
Avg occupancy rate
$145
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 40 all comparables
-$8,898
Profit
Revenue
$24,121
Operating Expenses
$16,816
Operating Income
$7,305
Mortgage & Taxes
$16,203
Profit (Cash Flow)
-$8,898
$61,496
Cash Investment
Down Payment
$48,040
Renos & Furnishing
$6,250
Closing Costs
$7,206
Total
$61,496
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14.46%
Cap Rate
3.04%
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
$11,400
Deductible property tax
$2,378
Your total deduction
$33,557
Your adjusted annual income
$150,000 - $33,557 = $116,443
Taxes on $116,443 (30%)
$34,933
Your old tax bill
$45,000
Your new tax bill
$34,933
Estimated tax savings
$10,067
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:
3,450 sqft
Year built:
1920
Size:
776 sqft
Type:
SFR
Parking:
-
Heating:
FLOOR/WALL FURNACE
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 3,450 sqft
- Building area: 776 sqft
- Garage: No
- Heating: Floor/wall furnace
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
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
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/08/19 | $200,000 | 100% | Kristofer A Pearson |
| 10/05/18 | $96,500 | 131% | Option One Services Llc |
| 10/08/18 | $0 | 0% | Owner Name Unavailable |
| 12/28/18 | $0 | 0% | Vega,Joe & Eva M Living Trust |
| Invalid Date | $0 | 0% | 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 3/10 star rating