BNBCalc.com Investment Analysis Report of 8475 Entreken Way, San Diego, CA, 92129

4 bed • 2.5 bath • 12 guests • $979,100

BNB

Calc

Return Metrics

14.3% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.3%

Cap Rate

10.18%

Return on Investment

30.83%

Annual Revenue

$130,392

AirDNA projects $525/night at 68% occupancy ($130,392). Airbtics projects $382/night at 67% occupancy ($93,480). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$56,207$89,073$142,505$203,605
Occupancy59%71%77%85%
Nightly Rate$253$332$492$638

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Close to Beach ｜Game Room ｜Monthly 25% off
$54,461
$211
66%
4395$248❌❌✅N / Y⭐️ 4.9 (30)Profile

B

San Diego Family Getaway | Spa, Pool, and Patio
$123,005
$539
61%
43101$379✅✅❌N / Y⭐️ 4.7 (24)Profile

C

No cleaning Fee. Simple, clean 4-bedroom home
$60,353
$170
97%
4282$0❌❌❌N / Y⭐️ 5 (79)Profile

D

Your home away from home
$50,298
$164
76%
4281$195❌❌✅N / Y⭐️ 4.9 (161)Profile

E

Bright & clean, safe central location, beach 15min
$64,263
$224
74%
43123$275❌❌❌N / Y⭐️ 5 (152)Profile

Operating Expenses

Monthly Expenses

$2,553

Annual Expenses

$30,631

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,787

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,087

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$326

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$5,503

Annual Mortgage & Tax

$66,036

Downpayment

Purchase Price

$979,100

Percent Down

20%

Total Downpayment

$195,820

Total Loan Amount

$783,280

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$4,696

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$808

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$46,469

Deductible property tax

$9,693

Est. Depreciation Value

$457,738

Profit on this property

$99,761

Your total deduction

$414,139

So, your new taxable income is your previous income minus your total deduction ($150,000 - $414,139)

-$264,139

Your old tax bill

$45,000

Your new tax bill

-$79,242

Estimated tax savings

$124,242

property-location

8475 Entreken Way San Diego, California, 92129

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $4,696/mo

Agent

Inquire about this property

Contact Agent

$979,100

Zestimate

88

Airbnb Investor Score

$33,725

Annual Profit

10.2%

Cap Rate

14.3%

Cash on Cash

$130,392

Annual Revenue

BNBCalc predicts this property will get $382 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.3%

Cap Rate

10.18%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$46,469

Deductible property tax

$9,693

Your total deduction

$102,334

Your adjusted annual income

$150,000 - $102,334 = $47,666

Taxes on $47,666 (30%)

$14,300

Your old tax bill

$45,000

Your new tax bill

$14,300

Estimated tax savings

$30,700

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com