8438 Lone Tree Way Brentwood, CA, 94513
3 bed • 2 bath • 9 guests
Est. $5,727/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$49,202
Annual Profit
2.6%
Cap Rate
-17.4%
Cash on Cash
$51,748
Annual Revenue
BNBCalc predicts this property will get $352 per night with 58% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 51% 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.
$80,487
Avg annual revenue
58%
Avg occupancy rate
$352
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$75k
$115k
$155k
Sign up to see the data on 10 all comparables
-$49,203
Profit
Revenue
$51,748
Operating Expenses
$20,407
Operating Income
$31,341
Mortgage & Taxes
$80,543
Profit (Cash Flow)
-$49,203
$283,120
Cash Investment
Down Payment
$238,800
Renos & Furnishing
$8,500
Closing Costs
$35,820
Total
$283,120
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-17.37%
Cap Rate
2.62%
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
$56,668
Deductible property tax
$11,821
Your total deduction
$168,663
Your adjusted annual income
$150,000 - $168,663 = -$18,663
Taxes on -$18,663 (30%)
-$5,599
Your old tax bill
$45,000
Your new tax bill
-$5,599
Estimated tax savings
$50,599
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -