310 Margaret St San Jose, California, 95112-3801
2 bed • 1 bath • 6 guests
Est. $3,348/mo

This property is for sale!
Contact
test at Test
$50,659
Annual Revenue
BNBCalc predicts this property will get $186 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 44% of comparables
Top 23% 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.
$46,456
Avg annual revenue
67%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
-$16,691
Profit
Revenue
$50,659
Operating Expenses
$20,266
Operating Income
$30,394
Mortgage & Taxes
$47,085
Profit (Cash Flow)
-$16,691
$166,790
Cash Investment
Down Payment
$139,600
Renos & Furnishing
$6,250
Closing Costs
$20,940
Total
$166,790
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10%
Cap Rate
4.35%
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
$33,128
Deductible property tax
$6,910
Your total deduction
$71,464
Your adjusted annual income
$150,000 - $71,464 = $78,536
Taxes on $78,536 (30%)
$23,561
Your old tax bill
$45,000
Your new tax bill
$23,561
Estimated tax savings
$21,439
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:
4,368 sqft
Year built:
1921
Size:
984 sqft
Type:
SFR
Parking:
1
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 4,368 sqft
- Building area: 984 sqft
- Garage: Yes
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R3
- Land Use: Residential
- Parcel Number: 472-24-072
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $33,911
- County Est. Land Value: -
- Assessed Land Value: $15,068
- County Est. Structure Value: -
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
07/20/18 | $0 | 0% | Roy T Takeuchi |
07/20/18 | $0 | 0% | Takeuchi,Roy T 2004 Trust |
Invalid Date | $0 | 0% | Solarez,Hortensia Trustee |
Ownership
- Name: Roy T Takeuchi
- Owner Occupied: No
- Owner Mailing Address: 15080 La Alameda Dr, Morgan Hill, Ca 95037
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Herbert Hoover Middle School with 3/10 star rating
- High School: Independence High School with 6/10 star rating