8000 Monterey Shores Dr Reno, Nevada, 89506-3126
4 bed • 2 bath • 12 guests • $448,500
Annual Revenue
$48,724
Profit (Cash Flow)
-$1,543
Cap Rate
6.4%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $230/night at 58% occupancy ($48,724) Airbtics projects $348/night at 63% occupancy ($80,076)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$48,724
$48,724
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$39,589 | $295 | 33% | 4 | 3 | 9 | 3 | $275 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (22) | Profile | |
$75,090 | $346 | 55% | 4 | 3 | 13 | 1 | $170 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (104) | Profile | |
$28,768 | $131 | 60% | 4 | 3 | 8 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (469) | Profile | |
$65,541 | $256 | 64% | 4 | 3 | 10 | 2 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (127) | Profile | |
$70,915 | $292 | 65% | 4 | 3 | 8 | 2 | $180 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (22) | Profile |
Return Metrics
-1.35% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.35%
Cap Rate
6.4%
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
$21,286
Deductible property tax
$4,440
Your total deduction
$62,121
Your adjusted annual income
$150,000 - $62,121 = $87,879
Taxes on $87,879 (30%)
$26,364
Your old tax bill
$45,000
Your new tax bill
$26,364
Estimated tax savings
$18,636
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