$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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.58%
Cap Rate
8.73%
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
$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