$26,517
Annual Revenue
BNBCalc predicts this property will get $150 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 88% of comparables
Top 33% 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.
$36,679
Avg annual revenue
62%
Avg occupancy rate
$150
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
$4,249
Profit
Revenue
$26,517
Operating Expenses
$17,127
Operating Income
$9,390
Mortgage & Taxes
$5,140
Profit (Cash Flow)
$4,249
$26,026
Cash Investment
Down Payment
$15,240
Renos & Furnishing
$8,500
Closing Costs
$2,286
Total
$26,026
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.32%
Cap Rate
12.32%
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
$3,617
Deductible property tax
$754
Your total deduction
$3,284
Your adjusted annual income
$150,000 - $3,284 = $146,716
Taxes on $146,716 (30%)
$44,015
Your old tax bill
$45,000
Your new tax bill
$44,015
Estimated tax savings
$985
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:
1,589,940 sqft
Year built:
1971
Size:
10,080 sqft
Type:
OTHER
Parking:
-
Heating:
YES
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Common Area (Residential)
- Stories: 1
- Lot size: 1,589,940 sqft
- Building area: 10,080 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: OTHER / UNKNOWN
- Parcel Number: 09-265-1060
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $131,505
- County Est. Land Value: $474,500
- Assessed Land Value: $52,195
- County Est. Structure Value: $721,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/11/07 | $2,800,000 | 0% | Forest Park Estates Mobile Hm |
Ownership
- Name: Forest Park Estates Mobile Hm
- Owner Occupied: No
- Owner Mailing Address: 1070 Neptune Ave, Encinitas, Ca 92024
- Years Owned: 205
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No