1931 E Marsh St Stockton, California, 95205-6315
2 bed • 1 bath • 6 guests • $240,200
Annual Revenue
$24,121
Profit (Cash Flow)
-$8,895
Cap Rate
3.0%
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $127/night at 52% occupancy ($24,121) Airbtics projects $145/night at 60% occupancy ($31,776)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$24,121
$24,121
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$27,390 | $113 | 62% | 2 | 2 | 4 | 4 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4 (13) | Profile | |
$58,278 | $200 | 75% | 2 | 2 | 7 | 1 | $140 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (60) | Profile | |
$51,663 | $193 | 71% | 2 | 2 | 6 | 2 | $90 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (42) | Profile | |
$25,699 | $120 | 51% | 2 | 1 | 6 | 1 | $100 | ❌ | ❌ | ✅ | No / Yes | ⭐️ 4.6 (90) | Profile | |
$49,585 | $166 | 79% | 2 | 2 | 4 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (57) | Profile |
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%
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
$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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com