BNBCalc.com Investment Analysis Report of 3905 White Ln

3 bed • 2 bath • 9 guests • $265,800

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.58%

Cap Rate

8.73%

Return on Investment

22.78%

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

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$24,961	$38,623	$60,170	$81,258
Occupancy	46%	59%	77%	83%
Nightly Rate	$144	$169	$201	$251

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Entire Residential Home! 3Bed 1Bath. Free Wi-Fi	$26,360	$107	57%	3	1	5	2	$130	❌	❌	❌	N / Y	⭐️ 4.8 (121)	Profile
B My dream house	$38,984	$261	38%	3	2	8	7	$80	✅	❌	✅	N / Y	⭐️ 4.9 (84)	Profile
C Beautiful home 3 bedrooms 2 bathrooms + pool	$45,577	$250	47%	3	2	15	1	$80	✅	❌	❌	N / Y	⭐️ 5 (32)	Profile
D 3-Bedroom Haven with Pool Table	$35,871	$143	61%	3	2	10	2	$180	✅	❌	❌	N / Y	⭐️ 4.9 (38)	Profile
E Relaxing 3 bedroom home with garage parking	$34,897	$128	67%	3	2	6	1	$125	❌	❌	❌	N / Y	⭐️ 4.9 (164)	Profile

Operating Expenses

Monthly Expenses

$1,599

Annual Expenses

$19,192

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,053

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$353

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,494

Annual Mortgage & Tax

$17,928

Downpayment

Purchase Price

$265,800

Percent Down

20%

Total Downpayment

$53,160

Total Loan Amount

$212,640

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,275

Property Tax Yearly

0.99%

Property Tax Monthly

$219

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

7,405 sqft

Year built:

1983

Size:

1,838 sqft

Type:

SFR

Parking:

Heating:

FLOOR/WALL FURNACE

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
4405 White Ln	3	2	1,335	7,405	1983	$340,000	26
3317 Alum Ave	3	2	1,218	7,840	1978	$250,000	0
3900 Peachwood Ct	3	2	1,278	7,840	1986	$255,000	0
3809 Sweet Springs St	3	2	1,416	6,969	1977	$355,000	21
3508 Truman Ave	3	2	1,434	6,969	1964	$360,000	55
5209 Hampton Ct	3	2	1,027	4,791	1969	$90,000	0
3817 Artimus Ct	3	3	2,026	6,534	1985	$370,000	21
3719 Lillian Way	4	2	1,485	7,405	1967	$330,000	0
4008 Tretorn Ave	3	2	1,264	7,405	1982	$0	0
4204 Volley St	3	2	1,264	7,405	1982	$290,000	0

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size:7,405 sqft

Building area: 1,838 sqft

Garage: 495 sqft

Heating: Floor/wall furnace

Pool: No

Fireplaces: 1

Basement: No basement

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

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

$12,615

Deductible property tax

$2,631

Est. Depreciation Value

$122,611

Profit on this property

$23,209

Your total deduction

$114,649

So, your new taxable income is your previous income minus your total deduction ($150,000 - $114,649)

$35,351

Your old tax bill

$45,000

Your new tax bill

$10,605

Estimated tax savings

$34,395

3905 White Ln Bakersfield, California, 93309-6855

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,275/mo

Inquire about this property

Contact Test

Agent at BNB

$265,800

Zestimate

$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.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.58%

Cap Rate

8.73%

Return on Investment

22.78%

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

$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