4561 G St San Diego, California, 92102-3646
3 bed • 1 bath • 9 guests • $662,700
Annual Revenue
$73,246
Profit (Cash Flow)
$5,344
Cap Rate
7.6%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $271/night at 74% occupancy ($73,246) Airbtics projects $304/night at 68% occupancy ($75,503)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$73,246
$73,246
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$64,795 | $235 | 70% | 3 | 2 | 6 | 2 | $180 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.3 (47) | Profile | |
$77,619 | $261 | 78% | 3 | 2 | 7 | 2 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (188) | Profile | |
$65,272 | $209 | 82% | 3 | 2 | 7 | 3 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (178) | Profile | |
$63,080 | $161 | 97% | 3 | 2 | 8 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (298) | Profile | |
$71,214 | $200 | 89% | 3 | 2 | 8 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ⭐️ 4.8 (80) | Profile |
Return Metrics
3.32% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.32%
Cap Rate
7.55%
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
$31,452
Deductible property tax
$6,561
Your total deduction
$41,032
Your adjusted annual income
$150,000 - $41,032 = $108,968
Taxes on $108,968 (30%)
$32,690
Your old tax bill
$45,000
Your new tax bill
$32,690
Estimated tax savings
$12,310
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