BNBCalc.com Investment Analysis Report of 23922 Zuger Dr

3 bed • 2 bath • 9 guests • $300,000

BNB

Calc

Return Metrics

4.55% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.55%

Cap Rate

7.91%

Return on Investment

19.96%

Annual Revenue

$43,033

AirDNA projects $274/night at 43% occupancy ($43,033). Airbtics projects $227/night at 40% occupancy ($33,164). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$19,907$30,072$44,317$83,780
Occupancy29%38%49%66%
Nightly Rate$178$204$234$335

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Walk to Lake Gregory! 3BR/4BA with 2 king bedrooms
$42,332
$336
33%
3382$250❌❌❌N / Y⭐️ 5 (17)Profile

B

‘The Atomic Squirrel Lodge’ Lake Gregory Getaway!
$33,595
$182
46%
3362$155❌❌❌N / N⭐️ 4.9 (106)Profile

C

Picturesque Cabin: 2 Balconies, Walk to Lake!
$45,476
$335
35%
3382$196❌❌❌N / Y⭐️ 4.8 (45)Profile

D

Cabin Our sweet escape! Weekend getaway!
$18,740
$206
22%
3152$150❌❌❌N / Y⭐️ 4.8 (49)Profile

E

Spacious Family Cabin < 1 Mi to Lake Gregory!
$68,231
$504
36%
3372$186❌❌❌N / Y⭐️ 4.7 (17)Profile

Operating Expenses

Monthly Expenses

$1,606

Annual Expenses

$19,274

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,059

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$359

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,686

Annual Mortgage & Tax

$20,232

Downpayment

Purchase Price

$300,000

Percent Down

20%

Total Downpayment

$60,000

Total Loan Amount

$240,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,439

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$247

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$23,759

Your total deduction

$137,059

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,059)

$12,941

Your old tax bill

$45,000

Your new tax bill

$3,882

Estimated tax savings

$41,118

property-location

23922 Zuger Dr Crestline, California, 92325

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$178,300

Zestimate

41

Airbnb Investor Score

$3,527

Annual Profit

7.9%

Cap Rate

4.6%

Cash on Cash

$43,033

Annual Revenue

BNBCalc predicts this property will get $227 per night with 40% 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

4.55%

Cap Rate

7.91%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$39,171

Your adjusted annual income

$150,000 - $39,171 = $110,829

Taxes on $110,829 (30%)

$33,249

Your old tax bill

$45,000

Your new tax bill

$33,249

Estimated tax savings

$11,751

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