54902 Redwood Dr Springville, CA, 93265
2 bed • 1 bath • 6 guests
Est. $954/mo
Inquire about this property
Contact Ian
Investor at Martyn Vacation Destinations Inc.
💵 You have a coupon! Get 10% off your subscription for life!
$39,432
Annual Revenue
BNBCalc predicts this property will get $181 per night with 45% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.
Top 21% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$34,152
Avg annual revenue
45%
Avg occupancy rate
$181
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$70k
Sign up to see the data on 10 all comparables
$7,202
Profit
Revenue
$39,432
Operating Expenses
$18,806
Operating Income
$20,626
Mortgage & Taxes
$13,424
Profit (Cash Flow)
$7,202
$52,020
Cash Investment
Down Payment
$39,800
Renos & Furnishing
$6,250
Closing Costs
$5,970
Total
$52,020
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.84%
Cap Rate
10.36%
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
$9,445
Deductible property tax
$1,970
Your total deduction
$12,134
Your adjusted annual income
$150,000 - $12,134 = $137,866
Taxes on $137,866 (30%)
$41,360
Your old tax bill
$45,000
Your new tax bill
$41,360
Estimated tax savings
$3,640
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:
17,634 sqft
Year built:
1968
Size:
680 sqft
Type:
OTHER
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Seasonal, Cabin, Vacation Residence
- Stories: 2
- Lot size: 17,634 sqft
- Building area: 680 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 220-380-019-000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $195,743
- County Est. Land Value: -
- Assessed Land Value: $66,965
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/25/24 | $180,000 | 0% | Luke D Banashek |
| 02/23/07 | $152,000 | 0% | Walter Biliniewicz, Eva Biliniewicz Biliniewic |
| 07/19/06 | $0 | 0% | Barbara K Clark |
| Invalid Date | $0 | 0% | Barbara K Clark |
| Invalid Date | $91,000 | 89% | Barbara K Clark |
| Invalid Date | $74,000 | 0% | Ella M Craig |
| Invalid Date | $0 | 0% | Ella M Craig |
| Invalid Date | $0 | 0% | Schmidt Trust |
Ownership
- Name: Luke D Banashek
- Owner Occupied: No
- Owner Mailing Address: 4027 Cartwright Ave, Studio City, Ca 91604
- Years Owned: 3
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No