BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3905 White Ln

3 bed • 2 bath • 9 guests • $265,800

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$42,401

Profit (Cash Flow)

$5,279

Cap Rate

8.7%

Annual Revenue

$42,401

AirDNA projects $247/night at 47% occupancy ($42,401). Airbtics projects $180/night at 60% occupancy ($39,446). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 47% occupancy rate, $247 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$24,961$38,623$60,170$81,258
Occupancy46%59%77%83%
Nightly Rate$144$169$201$251

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Entire Residential Home! 3Bed 1Bath. Free Wi-Fi
$26,360
$107
57%
312$130❌❌❌Y / Y⭐️ 4.8 (121)
My dream house
$38,984
$261
38%
327$80✅❌✅Y / Y⭐️ 4.9 (84)
Beautiful home 3 bedrooms 2 bathrooms + pool
$45,577
$250
47%
321$80✅❌❌Y / Y⭐️ 5 (32)
3-Bedroom Haven with Pool Table
$35,871
$143
61%
322$180✅❌❌Y / Y⭐️ 4.9 (38)
Relaxing 3 bedroom home with garage parking
$34,897
$128
67%
321$125❌❌❌Y / Y⭐️ 4.9 (164)
SAHARA OASIS - Egyptian Inspired Home in SW Area
$40,492
$141
68%
321$100❌❌❌Y / Y⭐️ 5 (151)
Cozy Hygge Home Centrally Located 2 King Beds
$58,581
$212
68%
322$199✅❌✅Y / Y⭐️ 4.8 (148)
Pet-Friendly Family House w/ Pool & Backyard
$54,807
$311
46%
322$135✅❌✅Y / Y⭐️ 4.8 (40)
Beautiful Modern Pool House Remodeled on 2021
$49,405
$153
80%
322$165✅❌❌Y / N⭐️ 4.7 (179)
Beautiful Paradise Getaway With Pool
$38,474
$171
57%
322$150✅❌✅Y / Y⭐️ 4.7 (80)
Spacious Remodeled Home with Private Hot Tub
$48,982
$152
79%
322$165❌✅❌Y / Y⭐️ 4.7 (79)
House w/Pool Near Everything
$37,686
$208
44%
322$200✅❌❌Y / Y⭐️ 4.9 (25)
Lovely house 3Bd/2Bath family & pet friendly
$44,336
$170
62%
321$120❌❌✅Y / Y⭐️ 5 (201)
Paradise cove beautiful pool resort style home
$45,542
$293
36%
322$199✅❌❌Y / Y⭐️ 4.5 (156)
Perfect Vacay Getaway 3Bdr Pool House
$23,197
$162
37%
322$99✅❌✅Y / Y⭐️ 4.8 (57)
Peaceful Stay In Bakersfield
$28,299
$159
47%
323$69❌❌❌Y / Y⭐️ 5 (18)
Silver Creek Luxury
$40,203
$171
57%
322$198❌❌❌Y / Y⭐️ 4.5 (27)
Corner Lot Gem - Relax and Recharge in Style!
$34,226
$158
57%
322$50❌❌✅Y / Y⭐️ 4.8 (56)
Remodeled Corner Lot Home 3Bdr 2Ba
$43,641
$140
76%
322$150❌❌✅Y / Y⭐️ 4.7 (32)
93313 Beauty
$27,056
$176
42%
322$0❌❌❌Y / Y⭐️ 5 (1)
Home in Bakersfield
$41,845
$199
54%
331$125✅✅❌Y / Y⭐️ 5 (3)
Cute & Cozy Pool Home
$54,537
$165
86%
322$150✅❌✅Y / Y⭐️ 4.9 (20)
Quiet, Private 3-bdr Craftsman - Downtown Oleander
$13,345
$150
21%
3114$300❌❌✅N / Y⭐️ 4 (2)
Beautiful Spacious Home 3BR/2BTH +Pool
$58,995
$199
81%
321$0✅❌✅Y / N⭐️ 4.6 (11)
Casa Bella 3 Bedroom 2 Bathrooms Home & Pool
$43,560
$233
44%
322$199✅❌❌Y / Y⭐️ 4.5 (40)
1922 Bungalow Near Downtown/ 3 Bedrooms
$48,857
$111
98%
312$70❌❌❌Y / Y⭐️ 4.8 (361)
Downtown Estate/Retreat - Home, Pool, Guest House!
$59,804
$198
80%
3321$300✅✅✅Y / Y⭐️ 4.7 (21)
Work-friendly cottage with easy freeway access
$39,999
$137
74%
322$200❌❌❌Y / Y⭐️ 5 (12)
Stunning family Home
$37,807
$131
76%
323$99❌❌❌Y / Y⭐️ 4.9 (57)
Cozy 3Bdr Home Sleeps 8
$25,779
$145
46%
332$99❌❌❌Y / N⭐️ 3.5 (5)
Beautiful modern New Home In Bakersfield
$12,062
$141
22%
323$45❌❌❌Y / Y⭐️ 4.9 (45)
Your second home!
$23,574
$240
26%
321$75❌❌❌Y / Y⭐️ 5 (3)
Bakersfield Family Home w/ Fun-Filled Backyard
$107,079
$318
92%
332$0❌❌✅Y / Y⭐️ 0 (0)
Remodeled home near CSUB
$45,702
$145
81%
322$150❌❌❌Y / Y⭐️ 5 (20)
Relaxing 3 bedroom/2 bath Home. COZY
$46,682
$195
62%
323$85❌❌✅Y / N⭐️ 5 (1)
Casa Valley Springs
$37,365
$123
83%
322$0✅❌✅N / Y⭐️ 1 (1)
Spacious home in Bakersfield
$30,990
$169
49%
322$75❌❌❌Y / Y⭐️ 4.8 (8)
Beautiful 3bed/2bath/with a Pool/RV Parking
$38,874
$178
50%
321$140✅❌✅Y / Y⭐️ 4.8 (23)
Stay on Sesame Street
$61,984
$172
96%
3214$125❌❌✅Y / Y⭐️ 0 (0)
Spacious Family Home with Game Room
$63,228
$214
77%
323$150✅❌❌Y / Y⭐️ 5 (5)

Return Metrics

7.58% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,278$10,557$15,836$21,115$26,394$52,789$158,369
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,611$5,383$8,326$11,451$14,769$34,690$212,640
Down Payment$53,160$53,160$53,160$53,160$53,160$53,160$53,160
Property Appreciation$7,974$16,187$24,646$33,360$42,335$91,412$379,366
Total Return$69,024$85,288$101,970$119,087$136,659$232,053$803,536

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.58%

Cap Rate

8.73%

Return on Investment

22.78%

property-location

3905 White Ln Bakersfield, California, 93309-6855

3 bed • 2 bath • 9 guests

Est. $1,275/mo

Agent

Inquire about this property

Contact

test at Test

$265,800

Zestimate

Bakersfield

Guide

Zoning

Market

Guide


Laws


Market Data

$42,401

Annual Revenue

BNBCalc predicts this property will get $180 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 71% of comparables

Top 11% 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.

$42,217

Avg annual revenue

60%

Avg occupancy rate

$180

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$45k

$75k

$110k

Sign up to see the data on 40 all comparables

$5,279

Profit

Revenue

$42,401

Operating Expenses

$19,192

Operating Income

$23,209

Mortgage & Taxes

$17,930

Profit (Cash Flow)

$5,279

$69,634

Cash Investment

Down Payment

$53,160

Renos & Furnishing

$8,500

Closing Costs

$7,974

Total

$69,634

DSCR Ratio

Strong

1.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.58%

Cap Rate

8.73%

Profit (Cummulative)

$5,279

$2,611

$8,500

$7,974

$0

Total Gain

$15,864

STR 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

$12,615

Deductible property tax

$2,631

Your total deduction

$20,983

Your adjusted annual income

$150,000 - $20,983 = $129,017


Taxes on $129,017 (30%)

$38,705

Your old tax bill

$45,000

Your new tax bill

$38,705


Estimated tax savings

$6,295

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:

7,405 sqft

Year built:

1983

Size:

1,838 sqft

Type:

SFR

Parking:

2

Heating:

FLOOR/WALL FURNACE

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 7,405 sqft
  • Building area: 1,838 sqft
  • Garage: Yes
  • Heating: Floor/wall furnace
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-1
  • Land Use: Residential
  • Parcel Number: 404-071-26-00-8
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $134,715
  • County Est. Land Value: -
  • Assessed Land Value: $44,189
  • County Est. Structure Value: -
  • Market Estimate: -


Ownership

  • Name: Keith A Williams
  • Owner Occupied: No
  • Owner Mailing Address: Po Box 1553, Gardena, Ca 90249
  • Years Owned: 0
  • Home Equity: $176,643
  • Mortgage Balance Remaining: $107,957
  • Financed amount: -
  • Owner Type: Individual
  • Lien: N/A
  • Inherited: N/A
  • Foreclosure: No