3905 White Ln Bakersfield, California, 93309-6855
3 bed • 2 bath • 9 guests • $265,800
$265,800
Zestimate
Est. $1,275/mo
Annual Revenue
$42,401
Profit (Cash Flow)
$5,281
Cap Rate
8.7%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $247/night at 47% occupancy ($42,401) Airbtics projects $180/night at 60% occupancy ($39,446)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$42,401
$42,401
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$26,360 | $107 | 57% | 3 | 1 | 5 | 2 | $130 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (121) | Profile | |
$38,984 | $261 | 38% | 3 | 2 | 8 | 7 | $80 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (84) | Profile | |
$45,577 | $250 | 47% | 3 | 2 | 15 | 1 | $80 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (32) | Profile | |
$35,871 | $143 | 61% | 3 | 2 | 10 | 2 | $180 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (38) | Profile | |
$34,897 | $128 | 67% | 3 | 2 | 6 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (164) | Profile |
Return Metrics
7.58% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.58%
Cap Rate
8.73%
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
$12,615
Deductible property tax
$2,631
Your total deduction
$31,058
Your adjusted annual income
$150,000 - $31,058 = $118,942
Taxes on $118,942 (30%)
$35,682
Your old tax bill
$45,000
Your new tax bill
$35,682
Estimated tax savings
$9,318
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